
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,634.2 | 2,733.3 | 2,615.7 | 2,541.1 | 2,644.8 | 2,648.6 | |
COGS | 1,645.3 | 1,736.5 | 1,681.7 | 1,837.3 | 1,865.9 | 1,910 | |
Gross Profit | 989 | 996.9 | 934 | 703.8 | 778.9 | 738.6 | |
Operating Expenses & Income | |||||||
Operating Income | 841.8 | 775.8 | 580.4 | 426.8 | 461 | 413.2 | |
Total Operating Expenses | 147.1 | 221.1 | 353.6 | 277 | 2,183.8 | 1,303.2 | |
R&D Expenses | 72.2 | 68.59 | 68.95 | 79.97 | 76.2 | 90.15 | |
Selling General & Admin Expenses | 40.61 | 38.73 | 45.27 | 47.69 | 63.53 | 234.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.280814) | (7.591905) | (7.74939) | (7.076842) | (5.171225) | (5.521368) | |
Interest Income | 55.64 | 92.6 | 162.2 | 216.7 | 158.3 | 130.2 | |
Income Tax Expense | 117.6 | (171.7) | 99.93 | 92.89 | - | 40.25 | |
Net Income | |||||||
Net Income | 572.3 | 922.8 | 348.8 | 454.5 | 441.2 | 397.6 | |
Supplemental | |||||||
EBIT | 784.1 | 772.1 | 682.4 | 378.3 | - | - | |
EBITDA | 1,990.3 | 2,007.8 | 1,900.8 | 1,615.5 | - | - | |