
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,716.6 | 5,162.6 | 5,368.9 | 5,106.1 | 4,994.2 | 4,776.4 | |
COGS | 3,988.5 | 4,491.2 | 4,631 | 4,353 | 4,375.6 | 4,249.5 | |
Gross Profit | 728.1 | 671.4 | 737.9 | 753.1 | 618.6 | 527 | |
Operating Expenses & Income | |||||||
Operating Income | 416.9 | 308.3 | 453.4 | 323.7 | 181.3 | 40.96 | |
Total Operating Expenses | 311.2 | 363.1 | 284.5 | 429.4 | 4,812.9 | 4,033 | |
R&D Expenses | 168.9 | 188.6 | 184.4 | 205.9 | 218.5 | 232.8 | |
Selling General & Admin Expenses | 129.6 | 159.4 | 173.8 | 181.4 | 75.68 | 249.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.451) | (11.16) | (18.08) | (21.39) | (29.51) | (28.86) | |
Interest Income | 16.52 | 18.62 | 16.67 | 13.02 | 10.19 | 1.4317 | |
Income Tax Expense | 52.01 | 50.07 | 76.57 | 48.9 | - | 30.2 | |
Net Income | |||||||
Net Income | 358.3 | 260.3 | 324.6 | 225 | 253.5 | (28.54) | |
Supplemental | |||||||
EBIT | 365.5 | 241.8 | 309.5 | 306.6 | - | - | |
EBITDA | 538.4 | 432.6 | 515.7 | 518.2 | - | - | |