| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,535.6 | 4,522.2 | 4,665.1 | 4,827.5 | 4,754.6 | 4,806.5 | |
COGS | 3,199.6 | 2,993.2 | 2,853.3 | 2,917.2 | 2,952.9 | 2,978.3 | |
Gross Profit | 1,336 | 1,528.9 | 1,811.8 | 1,910.3 | 1,801.7 | 1,828.3 | |
Operating Expenses & Income | |||||||
Operating Income | 897 | 970 | 1,102.7 | 1,043.3 | 1,381 | 1,359.8 | |
Total Operating Expenses | 439 | 559 | 709.1 | 867 | 420.7 | 1,164.5 | |
R&D Expenses | 18.34 | 43.54 | 53.06 | 65.29 | 54.79 | 55.99 | |
Selling General & Admin Expenses | 213.4 | 212.5 | 231.1 | 239.6 | 42.08 | 245.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (341) | (404.5) | (390.8) | (381.7) | (311.6) | (291.6) | |
Interest Income | 193.7 | 211.9 | 169 | 21.69 | 17.85 | 14.49 | |
Income Tax Expense | 177 | 156.7 | 202.8 | 176.4 | 234.5 | 176.4 | |
Net Income | |||||||
Net Income | 693.2 | 751.3 | 865.2 | 807.2 | 862.4 | 884 | |
Supplemental | |||||||
EBIT | 1,074.6 | 1,165.3 | 1,394.9 | 1,447.7 | 1,381 | - | |
EBITDA | 1,702.3 | 1,759.6 | 2,049.9 | 2,199.2 | 2,140.4 | - | |
