
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,372.2 | 3,224.6 | 4,350.5 | 4,177.7 | 9,643.6 | 10,757.1 | |
COGS | 2,647.7 | 2,644.9 | 3,518.1 | 3,535.6 | 7,465.6 | 8,358.1 | |
Gross Profit | 724.6 | 579.7 | 832.4 | 642.2 | 2,178 | 2,399 | |
Operating Expenses & Income | |||||||
Operating Income | 510.8 | 458.6 | 594.3 | 405.2 | 1,623.6 | 1,787.7 | |
Total Operating Expenses | 221.1 | 200.1 | 238.1 | 3,772.5 | 8,020 | 8,969.4 | |
R&D Expenses | 48.45 | 38.71 | 44.34 | - | - | 12.8 | |
Selling General & Admin Expenses | - | 177.5 | - | - | - | 130.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.465) | (5.19) | (7.667) | (11.05) | (47.48) | (60.07) | |
Interest Income | 0.852 | 5.383 | 9.799 | 11.63 | 19.19 | 27.54 | |
Income Tax Expense | 100.4 | 83.15 | 115.4 | - | - | - | |
Net Income | |||||||
Net Income | 407 | 370.2 | 471.3 | 326.8 | 1,277.4 | 1,423.9 | |
Supplemental | |||||||
EBIT | 510.8 | 458.6 | 594.3 | - | - | - | |
EBITDA | 650.9 | 635.1 | 768.3 | - | - | - | |