
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,197.6 | 6,285.5 | 6,380.7 | 6,260.7 | 6,258.3 | 6,184.6 | |
COGS | 5,480.1 | 4,623.7 | 4,680.6 | 4,633.8 | 4,588.1 | 4,519 | |
Gross Profit | 1,717.5 | 1,661.8 | 1,700.1 | 1,626.9 | 1,670.2 | 1,665.7 | |
Operating Expenses & Income | |||||||
Operating Income | 996.8 | 727.6 | 793.4 | 816.6 | 1,160.4 | 1,079.5 | |
Total Operating Expenses | 720.7 | 934.2 | 906.7 | 810.4 | 5,097.9 | 2,749.8 | |
R&D Expenses | 113.8 | 101.7 | 103.7 | 90.87 | 82.41 | 79.7 | |
Selling General & Admin Expenses | 325.2 | 395.9 | 425.3 | 421.2 | 67.46 | 530.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (324) | (394.9) | (353.7) | (311.8) | (259.2) | (257.5) | |
Interest Income | 7.176488 | 10.6 | 9.953748 | 8.681923 | 4.815667 | 3.077718 | |
Income Tax Expense | 139.7 | 106.7 | 139.2 | 153.9 | - | 107.3 | |
Net Income | |||||||
Net Income | 712.6 | 519.5 | 546.5 | 575.4 | 603.1 | 603.3 | |
Supplemental | |||||||
EBIT | 1,253.4 | 1,135.7 | 1,119.5 | 1,123.8 | - | - | |
EBITDA | 1,738.9 | 1,708.8 | 1,677.3 | 1,632.2 | - | - | |