
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,712.1 | 4,186.2 | 4,333.8 | 5,006.7 | 5,119.2 | 5,286.2 | |
COGS | 3,662.1 | 3,191.8 | 3,231.7 | 3,734.9 | 3,797.7 | 3,950.1 | |
Gross Profit | 1,050 | 994.4 | 1,102.1 | 1,271.8 | 1,321.4 | 1,336.1 | |
Operating Expenses & Income | |||||||
Operating Income | 428.2 | 486.1 | 478.8 | 545.7 | 496.5 | 499.1 | |
Total Operating Expenses | 621.7 | 508.3 | 623.4 | 726.1 | 4,622.7 | 2,908 | |
R&D Expenses | 249.7 | 255.6 | 238.6 | 263.1 | 280.4 | 281.5 | |
Selling General & Admin Expenses | 259.4 | 224.7 | 253.8 | 297.9 | 197.5 | 481.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.08) | (13.52) | (12.99) | (8.164331) | (7.738666) | (9.380597) | |
Interest Income | 7.137423 | 10.04 | 14.03 | 11.93 | 9.290429 | 9.260855 | |
Income Tax Expense | 48.82 | 30.64 | 51.05 | 60.48 | - | 14.67 | |
Net Income | |||||||
Net Income | 376.3 | 458.1 | 424.8 | 481.9 | 440.7 | 411.6 | |
Supplemental | |||||||
EBIT | 439.2 | 502.2 | 488.3 | 549.3 | - | - | |
EBITDA | 566.9 | 650.7 | 674.4 | 731 | - | - | |