

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,954.4 | 9,220.1 | 10,421.7 | 10,155.7 | 9,820.9 | 10,046.3 | |
COGS | 7,711.2 | 7,889.9 | 8,238.5 | 8,363.5 | 7,855.1 | 7,951.1 | |
Gross Profit | 1,243.2 | 1,330.2 | 2,183.3 | 1,792.2 | 1,965.8 | 2,095.2 | |
Operating Expenses & Income | |||||||
Operating Income | 682.3 | 833 | 1,615.4 | 1,261.1 | 793.4 | 922.7 | |
Total Operating Expenses | 561 | 497.2 | 567.8 | 531.1 | 9,027.5 | 4,906.3 | |
R&D Expenses | 136.3 | 143.5 | 145.7 | 432.2 | 465.1 | 536.1 | |
Selling General & Admin Expenses | 240.4 | 234.3 | 256.5 | 259.5 | 390.4 | 476.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (44.94) | (53.77) | (74.49) | (68.54) | (34.95) | (32.27) | |
Interest Income | 13.45 | 36.81 | 86.77 | 93.92 | 86.37 | 62.54 | |
Income Tax Expense | 79.54 | 95.14 | 215.1 | 150 | - | 61.51 | |
Net Income | |||||||
Net Income | 600.4 | 737.6 | 1,396.3 | 1,102.7 | 922.9 | 974.7 | |
Supplemental | |||||||
EBIT | 451.1 | 563.2 | 1,321.5 | 920.4 | - | - | |
EBITDA | 894.1 | 970.3 | 1,724 | 1,327.4 | - | - | |