
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,376.8 | 8,839.3 | 10,512.9 | 9,113.3 | 9,138.8 | 9,013.2 | |
COGS | 6,733.2 | 7,084.9 | 8,610.7 | 7,390.7 | 7,515.5 | 7,361.7 | |
Gross Profit | 1,643.6 | 1,754.4 | 1,902.2 | 1,722.7 | 1,623.4 | 1,651.5 | |
Operating Expenses & Income | |||||||
Operating Income | 973.1 | 947.6 | 1,106.2 | 1,082.8 | 719.6 | 737.9 | |
Total Operating Expenses | 670.5 | 806.8 | 796 | 639.9 | 8,419.2 | 4,396.6 | |
R&D Expenses | 251.8 | 243.7 | 258.1 | 221.8 | 174.5 | 162.3 | |
Selling General & Admin Expenses | 554.9 | 467.4 | 567.7 | 595.8 | 203.1 | 800 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (161) | (172.6) | (270.5) | (270.9) | (220.3) | (233.4) | |
Interest Income | 53.61 | 38.48 | 44.98 | 64.47 | 65.1 | 51.84 | |
Income Tax Expense | 139.2 | 148.3 | 185.9 | 182.7 | - | 82.45 | |
Net Income | |||||||
Net Income | 755.4 | 729.2 | 741.2 | 704.3 | 387.5 | 374.7 | |
Supplemental | |||||||
EBIT | 672 | 798.3 | 773.2 | 723.5 | - | - | |
EBITDA | 1,060.8 | 1,213.7 | 1,283.2 | 1,304.6 | - | - | |