

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 18,579.2 | 17,005.9 | 20,165.3 | 22,057.9 | 24,642.2 | 25,002.7 | |
COGS | 15,672.3 | 14,983.5 | 16,449.1 | 17,574.2 | 20,445.5 | 20,884.5 | |
Gross Profit | 2,906.9 | 2,022.4 | 3,716.2 | 4,483.7 | 4,196.7 | 4,118.2 | |
Operating Expenses & Income | |||||||
Operating Income | 730.3 | 156.9 | 1,528.3 | 1,976.9 | 1,645.9 | 1,860.8 | |
Total Operating Expenses | 2,176.6 | 1,865.5 | 2,187.9 | 2,506.8 | 22,996.3 | 12,539.6 | |
R&D Expenses | 934.1 | 747.9 | 814.8 | 920.5 | 978.1 | 1,015.9 | |
Selling General & Admin Expenses | 632.1 | 589.8 | 659.5 | 632.2 | 839.3 | 1,289.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (215.8) | (200.4) | (292) | (308.9) | (290.9) | (286.3) | |
Interest Income | 40.2 | 52.27 | 81.72 | 151.6 | 99.73 | 68.77 | |
Income Tax Expense | (74.69) | (135.2) | 138.7 | 218.6 | - | 115.5 | |
Net Income | |||||||
Net Income | 788.7 | 291.6 | 1,390.7 | 1,752.4 | 1,368.9 | 1,045.2 | |
Supplemental | |||||||
EBIT | 694.5 | 106.6 | 1,503.7 | 2,238.2 | - | - | |
EBITDA | 1,882.4 | 1,356.7 | 2,857.1 | 3,807.3 | - | - | |