

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,887 | 6,702.2 | 6,962.8 | 6,978.6 | 6,674 | 6,677 | |
COGS | 4,753.7 | 5,361.2 | 5,461.3 | 5,432.6 | 5,234.7 | 5,122.6 | |
Gross Profit | 1,133.3 | 1,341 | 1,501.4 | 1,546.1 | 1,439.3 | 1,554.4 | |
Operating Expenses & Income | |||||||
Operating Income | 342.3 | 457.3 | 532 | 556.5 | 374.6 | 515.3 | |
Total Operating Expenses | 791 | 883.8 | 969.4 | 989.6 | 1,064.7 | 2,259.7 | |
R&D Expenses | 224.4 | 259.3 | 264.4 | 241.2 | 258.2 | 273.1 | |
Selling General & Admin Expenses | 276.7 | 316.6 | 343.1 | 372.6 | 238.1 | 628.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34.44) | (44.75) | (33.96) | (42.93) | (43.84) | (43.8) | |
Interest Income | 5.916455 | 7.034669 | 17.25 | 22.26 | 22.6 | 21.25 | |
Income Tax Expense | 45.83 | 66.9 | 67.1 | 75.31 | 72.37 | 40.91 | |
Net Income | |||||||
Net Income | 300.2 | 402.2 | 457.7 | 461.9 | 429.2 | 381.2 | |
Supplemental | |||||||
EBIT | 374 | 491.4 | 562.2 | 583.2 | 374.6 | - | |
EBITDA | 467.2 | 586 | 661 | 681.9 | 550.2 | - | |