
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,056.9 | 4,567.1 | 3,955.5 | 3,398.6 | 3,520.5 | 3,533.6 | |
COGS | 3,325.2 | 2,997.1 | 2,431.8 | 1,854.4 | 1,893.1 | 1,886.5 | |
Gross Profit | 1,731.7 | 1,570 | 1,523.8 | 1,544.2 | 1,627.3 | 1,647 | |
Operating Expenses & Income | |||||||
Operating Income | 884.9 | 890.1 | 774.1 | 704 | 1,361 | 917.6 | |
Total Operating Expenses | 846.9 | 679.9 | 749.7 | 840.2 | 266.4 | 729.4 | |
R&D Expenses | 7.085349 | 8.70393 | 7.372735 | 7.097412 | 7.850075 | 3.642593 | |
Selling General & Admin Expenses | 181.4 | 196.9 | 215.9 | 232.9 | 56.63 | 142.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (438.4) | (495.6) | (486.3) | (455.2) | (386.6) | (378.9) | |
Interest Income | 7.808103 | 13.96 | 13.6 | 8.59763 | 5.082253 | - | |
Income Tax Expense | 148.3 | 107.2 | 113.6 | 105.4 | 185.4 | 185.4 | |
Net Income | |||||||
Net Income | 697.8 | 744.8 | 629.3 | 585.1 | 617.5 | 617.5 | |
Supplemental | |||||||
EBIT | 1,531 | 1,355.6 | 1,306.9 | 1,283.5 | - | - | |
EBITDA | 1,856.9 | 1,765.7 | 1,770.7 | 1,789 | 1,361 | 1,392.8 | |