
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,296.6 | 4,943.9 | 6,872.1 | 6,742.4 | 4,875.6 | 5,257.8 | |
COGS | 3,424.1 | 3,151.9 | 4,926.1 | 4,766.4 | 3,485.7 | 3,893.3 | |
Gross Profit | 1,872.5 | 1,792 | 1,946 | 1,976 | 1,389.9 | 1,364.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,140.6 | 1,144.4 | 1,244.9 | 932.6 | 469.9 | 309.5 | |
Total Operating Expenses | 731.9 | 647.7 | 701.2 | 1,043.4 | 4,405.7 | 3,198.1 | |
R&D Expenses | 138.8 | 143.2 | 222.6 | 269 | 239.8 | 236 | |
Selling General & Admin Expenses | 266.5 | 357.9 | 391 | 464.6 | 251.5 | 210.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (296.6) | (177.3) | (113.5) | (112.9) | (120.5) | (124.1) | |
Interest Income | 18.11 | 48.45 | 91.66 | 91.12 | 89.3 | 70.34 | |
Income Tax Expense | 183.2 | 251.9 | 233.2 | 153.2 | - | 50.02 | |
Net Income | |||||||
Net Income | 930.5 | 856 | 1,031.3 | 752.9 | 244.3 | 180.9 | |
Supplemental | |||||||
EBIT | 1,380.5 | 1,105 | 1,056.7 | 997 | - | - | |
EBITDA | 1,826 | 1,524.7 | 1,472.1 | 1,525.4 | - | - | |