
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,432.2 | 3,224.9 | 3,282.1 | 3,400.4 | 3,358 | 3,502.1 | |
COGS | 2,513.7 | 2,255.2 | 2,165.4 | 2,181.1 | 2,088.6 | 2,206.7 | |
Gross Profit | 918.4 | 969.7 | 1,116.6 | 1,219.4 | 1,269.4 | 1,295.5 | |
Operating Expenses & Income | |||||||
Operating Income | 599.4 | 624.3 | 684.8 | 720.5 | 852.3 | 757.4 | |
Total Operating Expenses | 319.1 | 345.4 | 431.9 | 498.8 | 2,505.7 | 1,678.8 | |
R&D Expenses | 184.6 | 181.6 | 198.8 | 213.6 | 216.1 | 218.4 | |
Selling General & Admin Expenses | 112.1 | 115.9 | 126.1 | 126.3 | 64.78 | 32.49 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.933407) | (4.444463) | (4.001369) | (6.654707) | (6.085142) | (5.950697) | |
Interest Income | 11.69 | 8.638326 | 18.55 | 19.73 | 10.99 | 11.47 | |
Income Tax Expense | 69.53 | 70.89 | 81.02 | 86.57 | - | 54.63 | |
Net Income | |||||||
Net Income | 525.9 | 549.3 | 599.2 | 629.8 | 628.5 | 630.4 | |
Supplemental | |||||||
EBIT | 523.6 | 566.2 | 652.7 | 675.5 | - | - | |
EBITDA | 570.2 | 609.9 | 697.1 | 716.3 | - | - | |