
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,537.1 | 5,853.6 | 6,405 | 6,335.8 | 6,113.4 | 6,122.6 | |
COGS | 4,615.7 | 5,018.1 | 5,409.5 | 5,384 | 5,168.2 | 5,156.7 | |
Gross Profit | 921.4 | 835.4 | 995.5 | 951.8 | 945.2 | 965.9 | |
Operating Expenses & Income | |||||||
Operating Income | 487.1 | (300.5) | 402.9 | 429.1 | 294.6 | 282.3 | |
Total Operating Expenses | 434.3 | 1,136 | 592.6 | 522.7 | 5,818.7 | 3,897 | |
R&D Expenses | 0.283018 | 0.419811 | 0.448113 | 0.457547 | 1.351065 | 3.33022 | |
Selling General & Admin Expenses | 444.8 | 389.5 | 515.1 | 509.3 | 107.4 | 811.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (341.2) | (326.5) | (294.7) | (258) | (202.1) | (192.8) | |
Interest Income | 20.88 | 27.28 | 66.98 | 74.34 | 60.5 | 31.4 | |
Income Tax Expense | 101.7 | (45.42) | 99.24 | 106.3 | - | 55 | |
Net Income | |||||||
Net Income | 303.4 | (332.6) | 212.5 | 233.1 | 415.2 | 271.9 | |
Supplemental | |||||||
EBIT | 256.8 | 225.2 | 271 | 234.8 | - | - | |
EBITDA | 587.5 | 563.8 | 617.4 | 601.8 | - | - | |