
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,246 | 6,634.6 | 6,927.2 | 6,656.8 | 6,173.3 | 6,219.8 | |
COGS | 4,061.5 | 5,254.6 | 5,524 | 5,332.7 | 5,609.7 | 5,616.7 | |
Gross Profit | 1,184.6 | 1,380.1 | 1,403.2 | 1,324.1 | 563.7 | 603.1 | |
Operating Expenses & Income | |||||||
Operating Income | 685.7 | 740.2 | 750.5 | 774.9 | 563.7 | 635.8 | |
Total Operating Expenses | 498.9 | 639.8 | 652.6 | 549.2 | 5,328.2 | 1,163.3 | |
R&D Expenses | 163.1 | 244.8 | 289.2 | 204 | 168.3 | 378.9 | |
Selling General & Admin Expenses | 194.7 | 227.4 | 234 | 247.7 | 64.77 | 381.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (113.8) | (134.7) | (73.58) | (62.23) | (66.38) | (95.93) | |
Interest Income | 40.6 | 41.51 | 19.52 | 12.45 | 6.310113 | 4.184148 | |
Income Tax Expense | 63.61 | 74.32 | 75.64 | 91.98 | 162 | 140.7 | |
Net Income | |||||||
Net Income | 560.3 | 557 | 544.2 | 576.4 | 415.6 | 393.4 | |
Supplemental | |||||||
EBIT | 802.2 | 881.4 | 824 | 837.2 | 577.6 | - | |
EBITDA | 1,032 | 1,145.2 | 1,112.7 | 1,168.4 | 908.8 | - | |