
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,521.8 | 3,714.9 | 3,582.1 | 3,555.4 | 3,555.9 | 3,569.9 | |
COGS | 2,926.9 | 2,440.8 | 2,324.6 | 2,390.1 | 2,377.8 | 2,381.2 | |
Gross Profit | 1,595 | 1,274.1 | 1,257.5 | 1,165.3 | 1,178.1 | 1,188.6 | |
Operating Expenses & Income | |||||||
Operating Income | 686.2 | 398.7 | 258.4 | 195.6 | 349.6 | 300 | |
Total Operating Expenses | 908.7 | 875.5 | 999.1 | 969.8 | 3,206.3 | 1,999.1 | |
R&D Expenses | 219.6 | 205.7 | 216.7 | 183.6 | 185.1 | 187.4 | |
Selling General & Admin Expenses | 257.2 | 264.5 | 300.4 | 282.2 | 278.4 | 526 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (61.99) | (62.66) | (57.14) | (60.56) | (66.4) | (71.61) | |
Interest Income | 7.998761 | 6.452349 | 5.347498 | 6.951855 | 5.227627 | 3.020186 | |
Income Tax Expense | 86.22 | 36.99 | 20.8 | 19.88 | - | 21.47 | |
Net Income | |||||||
Net Income | 532.8 | 288.2 | 160.4 | 95.88 | 121 | 126.9 | |
Supplemental | |||||||
EBIT | 742.9 | 458.1 | 256.3 | 254.3 | - | - | |
EBITDA | 893.6 | 628.2 | 448.3 | 447.7 | - | - | |