
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,624.6 | 5,009.6 | 5,223.3 | 5,090.7 | 5,205.4 | 5,043.2 | |
COGS | 3,606.3 | 4,139.5 | 4,419.5 | 4,310.4 | 4,488.7 | 4,299.4 | |
Gross Profit | 1,018.2 | 870.1 | 803.8 | 780.3 | 716.7 | 743.8 | |
Operating Expenses & Income | |||||||
Operating Income | 746.1 | 585.9 | 539.3 | 461.3 | 504.7 | 529.6 | |
Total Operating Expenses | 272.1 | 284.3 | 264.5 | 319 | 4,700.7 | 3,110.9 | |
R&D Expenses | 3.173939 | 4.170175 | 6.313494 | 3.224559 | 3.168145 | 2.970047 | |
Selling General & Admin Expenses | 132.6 | 141.8 | 147.8 | 147.3 | 43.97 | 22.93 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (75.61) | (78.76) | (81.92) | (81.07) | (68.15) | (67.63) | |
Interest Income | 12.85 | 10.91 | 7.282583 | 5.801258 | 8.277577 | 7.105894 | |
Income Tax Expense | 188.7 | 179.6 | 146.9 | 129.7 | - | 39.08 | |
Net Income | |||||||
Net Income | 537.4 | 391.2 | 368.4 | 319 | 237.2 | 245.1 | |
Supplemental | |||||||
EBIT | 819 | 664.6 | 615.4 | 536.7 | - | - | |
EBITDA | 1,019.2 | 868.4 | 838.3 | 779.5 | - | - | |