
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,822 | 5,838.9 | 5,353.3 | 4,428.1 | 4,109.9 | 4,088.6 | |
COGS | 3,963.6 | 3,674.7 | 3,261.4 | 2,767.9 | 2,745.4 | 2,720.3 | |
Gross Profit | 1,858.4 | 2,164.3 | 2,091.9 | 1,660.2 | 1,364.5 | 1,368.3 | |
Operating Expenses & Income | |||||||
Operating Income | 738.5 | 820.6 | 827.9 | 464.8 | 619.4 | 471.2 | |
Total Operating Expenses | 1,119.9 | 1,343.7 | 1,263.9 | 1,195.3 | 3,490.5 | 2,410.3 | |
R&D Expenses | 253.9 | 313.9 | 249.4 | 201.2 | 192.4 | 197.7 | |
Selling General & Admin Expenses | 362.6 | 533.1 | 456.5 | 363.7 | 215.5 | 428.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (23.88) | (18.29) | (21.44) | (31.74) | (27.55) | (29.47) | |
Interest Income | 25.25 | 23.25 | 17.85 | 27 | 25.54 | 39.98 | |
Income Tax Expense | 100.9 | 108.6 | 109.4 | 67.47 | - | 20.5 | |
Net Income | |||||||
Net Income | 618.2 | 683.6 | 697.8 | 382.6 | 274.3 | 284.5 | |
Supplemental | |||||||
EBIT | 756.3 | 833.4 | 844.5 | 491.4 | - | - | |
EBITDA | 806.3 | 881 | 888.5 | 530.2 | - | - | |