
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,057.5 | 8,443.4 | 8,583.4 | 8,076 | 9,118.1 | 9,354.9 | |
COGS | 6,831.4 | 7,141.6 | 7,267.2 | 6,853.5 | 7,816.5 | 7,930.3 | |
Gross Profit | 1,226.1 | 1,301.8 | 1,316.2 | 1,222.5 | 1,301.6 | 1,424.7 | |
Operating Expenses & Income | |||||||
Operating Income | 582.7 | 626 | 662.7 | 630.7 | 621.2 | 689.7 | |
Total Operating Expenses | 643.3 | 675.8 | 653.5 | 591.8 | 680.4 | 2,558.3 | |
R&D Expenses | 306.7 | 291.7 | 327.9 | 316.5 | 337.6 | 344.5 | |
Selling General & Admin Expenses | 294.1 | 287.6 | 294.8 | 270.9 | 129.9 | 406.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (21.63) | (25.19) | (22.02) | (13.44) | (11.48) | (8.758089) | |
Interest Income | 24.45 | 24.2 | 37.59 | 64.5 | 65.34 | 47.95 | |
Income Tax Expense | 46.26 | 77.4 | 78.64 | 65.8 | 108.3 | 68.89 | |
Net Income | |||||||
Net Income | 498.5 | 501 | 466.1 | 500.1 | 528.2 | 561 | |
Supplemental | |||||||
EBIT | 532.1 | 617.7 | 627.1 | 586.8 | - | - | |
EBITDA | 846.2 | 905.6 | 901.2 | 830.1 | 621.2 | - | |