
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,874.1 | 4,291.5 | 3,591.6 | 3,173.1 | 3,536.2 | 3,557.1 | |
COGS | 3,156.3 | 2,956.8 | 2,489.7 | 2,288.7 | 2,712.2 | 2,758.7 | |
Gross Profit | 1,717.8 | 1,334.7 | 1,101.9 | 884.4 | 824.1 | 798.4 | |
Operating Expenses & Income | |||||||
Operating Income | 946.3 | 632.7 | 346.4 | 221.1 | 180.8 | 86.04 | |
Total Operating Expenses | 771.4 | 702.1 | 755.6 | 663.3 | 3,355.5 | 2,561.5 | |
R&D Expenses | 325.2 | 354.9 | 360.2 | 349.3 | 348.9 | 355.4 | |
Selling General & Admin Expenses | 312.7 | 282.1 | 299.8 | 273.8 | 68.34 | 38.25 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.24) | (24.85) | (24.35) | (23.12) | (19.72) | (19.15) | |
Interest Income | 35.19 | 23.51 | 33.62 | 23.38 | 20.93 | 22.28 | |
Income Tax Expense | 94.95 | 47.96 | 18.57 | 26.68 | - | 14.7 | |
Net Income | |||||||
Net Income | 848.9 | 584.8 | 308.6 | 228 | 120.6 | 115.1 | |
Supplemental | |||||||
EBIT | 893.4 | 559.2 | 262.8 | 145.5 | - | - | |
EBITDA | 973.2 | 655.7 | 369.8 | 263.7 | - | - | |