
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,208.3 | 8,260.9 | 5,629.7 | 6,173.9 | 7,377.3 | 7,605.9 | |
COGS | 5,257.3 | 4,278.5 | 3,046.9 | 3,266.8 | 3,627.9 | 3,782.8 | |
Gross Profit | 2,950.9 | 3,982.4 | 2,582.8 | 2,907.1 | 3,749.4 | 3,823.1 | |
Operating Expenses & Income | |||||||
Operating Income | 2,006.1 | 2,624.1 | 1,501.3 | 1,878.5 | 3,032 | 3,058 | |
Total Operating Expenses | 944.8 | 1,358.2 | 1,081.5 | 1,028.6 | 4,345.3 | 2,905.1 | |
R&D Expenses | 32.62 | 58.32 | 26.13 | 56.99 | 82.93 | 78.38 | |
Selling General & Admin Expenses | 126.8 | 554.8 | 473.8 | 444.7 | 105.1 | 102.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (456.7) | (681.7) | (523.5) | (479.4) | (473.5) | (484) | |
Interest Income | 0.454371 | 31.8 | 71.02 | 38.02 | 23.5 | 20.52 | |
Income Tax Expense | 389 | 521.6 | 246.7 | 398.9 | - | 342.1 | |
Net Income | |||||||
Net Income | 1,247.7 | 1,663 | 1,013.6 | 1,126.5 | 1,688.5 | 1,768.3 | |
Supplemental | |||||||
EBIT | 2,154.3 | 3,248.5 | 1,939.7 | 2,275.6 | - | - | |
EBITDA | 3,594.2 | 4,922.1 | 3,615.8 | 3,958.9 | - | - | |