
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,774.1 | 6,989.1 | 6,913.9 | 7,941.5 | 7,860.6 | 8,543.8 | |
COGS | 5,784.4 | 5,494.8 | 6,363.1 | 7,173.4 | 6,786.4 | 7,313.9 | |
Gross Profit | 1,989.7 | 1,494.3 | 550.8 | 768.1 | 1,074.2 | 1,230 | |
Operating Expenses & Income | |||||||
Operating Income | 1,472.2 | 1,740 | 587.8 | 459.2 | 692 | 836.7 | |
Total Operating Expenses | 517.5 | (245.6) | (37) | 308.9 | 7,168.6 | 5,792.8 | |
R&D Expenses | 155.1 | 112.9 | 100.3 | 112.3 | 75.78 | 84.5 | |
Selling General & Admin Expenses | 362.8 | 391.7 | 329 | 292.1 | 95.87 | 379.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (130.9) | (165.8) | (192.2) | (172.1) | (103.8) | (88.4) | |
Interest Income | 3.166825 | 18.65 | 45.53 | 44.11 | 18.95 | 14.8 | |
Income Tax Expense | 99.1 | 195 | 80.03 | 62 | - | 18.34 | |
Net Income | |||||||
Net Income | 1,370.8 | 1,562.7 | 504 | 410.2 | 656.1 | 825.6 | |
Supplemental | |||||||
EBIT | 1,393.5 | 915.3 | 41.94 | 301.9 | - | - | |
EBITDA | 1,929.4 | 1,489.5 | 609.5 | 838 | - | - | |