
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,197.7 | 9,942 | 8,262.6 | 8,030 | 8,012.3 | 7,955.3 | |
COGS | 6,160.6 | 7,436.5 | 7,214.9 | 6,981.8 | 6,997.3 | 6,943.4 | |
Gross Profit | 2,037 | 2,505.5 | 1,047.7 | 1,048.2 | 1,015 | 1,011.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,190.7 | 1,586.4 | 386.1 | 418.5 | 498.8 | 498.3 | |
Total Operating Expenses | 846.4 | 919.1 | 661.7 | 629.7 | 516.2 | 2,154.4 | |
R&D Expenses | 353.4 | 537.3 | 458.7 | 439.1 | 392.4 | 368.4 | |
Selling General & Admin Expenses | 320.7 | 326.8 | 310.6 | 288.8 | 90.86 | 344.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (148.8) | (84.35) | (87.12) | (78.6) | (78.28) | (74.74) | |
Interest Income | 60.93 | 60.71 | 61.92 | 109.4 | 171.3 | 90.73 | |
Income Tax Expense | 130 | 155 | 39.07 | 65.95 | 56.81 | 38.9 | |
Net Income | |||||||
Net Income | 998.9 | 1,370 | 341.7 | 369.7 | 434 | 452.4 | |
Supplemental | |||||||
EBIT | 1,273.5 | 1,600 | 461.7 | 500.7 | 569.5 | - | |
EBITDA | 1,738.5 | 2,024.6 | 905.2 | 1,003.9 | 1,116 | - | |