
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,504.7 | 8,459.5 | 8,156.8 | 8,455.9 | 7,816.4 | 7,685.8 | |
COGS | 4,759.5 | 6,512 | 6,294.4 | 6,466 | 6,300.8 | 6,199.4 | |
Gross Profit | 1,745.2 | 1,947.5 | 1,862.4 | 1,989.9 | 1,515.6 | 1,486.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,032.1 | 1,042.6 | 1,000.5 | 984.8 | 1,140 | 1,005.2 | |
Total Operating Expenses | 713.1 | 904.9 | 862 | 1,005.1 | 375.6 | 1,828.2 | |
R&D Expenses | 10.17 | 27.57 | 48.53 | 65.39 | 65.47 | 105.3 | |
Selling General & Admin Expenses | 332.8 | 466.4 | 378.7 | 348.5 | 70.74 | 267.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (401.1) | (435.7) | (564.5) | (589.4) | (525.2) | (496.8) | |
Interest Income | 9.97599 | 16.98 | 19.5 | 19.61 | 19.61 | 19.15 | |
Income Tax Expense | 210.5 | 229.8 | 238.4 | 218.8 | 175.2 | 134.5 | |
Net Income | |||||||
Net Income | 737 | 708.3 | 640.7 | 654.9 | 494.8 | 438.5 | |
Supplemental | |||||||
EBIT | 1,369.7 | 1,438.8 | 1,494.4 | 1,495.4 | 1,140 | - | |
EBITDA | 2,087.1 | 2,296.6 | 2,602 | 2,756.7 | 2,889.9 | - | |