
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,767.5 | 3,196.5 | 4,370.4 | 4,774.7 | 3,900.1 | 3,370.6 | |
COGS | 2,180.5 | 1,653.1 | 2,620.1 | 2,986.1 | 2,269 | 1,933.4 | |
Gross Profit | 1,587.1 | 1,543.4 | 1,750.3 | 1,788.6 | 1,631.1 | 1,437.2 | |
Operating Expenses & Income | |||||||
Operating Income | 525.5 | 339.5 | 574.6 | 492.4 | 1,073.4 | 766.9 | |
Total Operating Expenses | 1,061.6 | 1,203.9 | 1,175.7 | 1,296.3 | 2,826.7 | 1,601.7 | |
R&D Expenses | 6.857748 | 8.615643 | 5.264011 | 3.799887 | 19.66 | 19.28 | |
Selling General & Admin Expenses | 320.4 | 304.6 | 457.6 | 493.7 | 176.5 | 98.63 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (960.3) | (926.4) | (746.3) | (850.3) | (805.5) | (764.8) | |
Interest Income | 46.2 | 73.87 | 98.97 | 42.4 | 41.04 | 27.88 | |
Income Tax Expense | 124.8 | 55.69 | 77.04 | 79.02 | - | 85.86 | |
Net Income | |||||||
Net Income | 327.2 | 216.5 | 383.4 | 324.4 | 329.9 | 235.9 | |
Supplemental | |||||||
EBIT | 1,143.7 | 1,032.7 | 921.6 | 991.9 | - | - | |
EBITDA | 2,094.6 | 1,970.7 | 1,967.7 | 2,125 | - | - | |