
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,826.8 | 8,774.2 | 10,580.4 | 14,499.5 | 14,732.3 | 16,416.4 | |
COGS | 5,927.6 | 6,719.1 | 8,683 | 12,419.3 | 11,938.8 | 13,031.7 | |
Gross Profit | 1,899.1 | 2,055.2 | 1,897.4 | 2,080.3 | 2,793.5 | 3,384.7 | |
Operating Expenses & Income | |||||||
Operating Income | 908.6 | 835.4 | 564.8 | 620.2 | 1,164.6 | 1,891.3 | |
Total Operating Expenses | 990.6 | 1,219.8 | 1,332.6 | 1,460.1 | 1,628.9 | 5,274.3 | |
R&D Expenses | 355.4 | 350.8 | 324 | 509.1 | 458.5 | 463.9 | |
Selling General & Admin Expenses | 372.4 | 418.1 | 499.5 | 507.5 | 149.7 | 663.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (327.4) | (364.3) | (437.4) | (473.4) | (439.9) | (327.4) | |
Interest Income | 24.73 | 26.49 | 12.11 | 17.37 | 14.74 | 4.410471 | |
Income Tax Expense | 53.99 | 84.57 | 51.48 | 65.34 | 80.88 | 61.35 | |
Net Income | |||||||
Net Income | 726.3 | 692.5 | 504.6 | 481.8 | 838.1 | 1,216.3 | |
Supplemental | |||||||
EBIT | 1,099.1 | 1,117.3 | 911.7 | 912 | 1,560.2 | - | |
EBITDA | 1,446.8 | 1,577.5 | 1,451.7 | 1,509.7 | 2,187.3 | - | |