
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,505.4 | 5,720.9 | 5,349.4 | 5,890.8 | 6,011.4 | 6,127.5 | |
COGS | 3,211.5 | 4,189.9 | 4,140.6 | 4,455.5 | 4,446.5 | 4,628.3 | |
Gross Profit | 1,293.8 | 1,531.1 | 1,208.8 | 1,435.3 | 1,564.9 | 1,499.3 | |
Operating Expenses & Income | |||||||
Operating Income | 808.8 | 1,052.9 | 702.3 | 895.1 | 961.9 | 857.5 | |
Total Operating Expenses | 485 | 478.2 | 506.6 | 540.3 | 5,049.5 | 4,216.2 | |
R&D Expenses | 155.3 | 197.5 | 190.5 | 215.5 | 209.8 | 210.7 | |
Selling General & Admin Expenses | 241.4 | 275.8 | 291 | 266.1 | 138.7 | 338.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (31.95) | (20.08) | (27.54) | (32.58) | (23.92) | (23.24) | |
Interest Income | 18.38 | 29.36 | 51.78 | 29.94 | 17.57 | 7.414523 | |
Income Tax Expense | 100.6 | 115 | 87.67 | 107.4 | - | 39.67 | |
Net Income | |||||||
Net Income | 706 | 920.9 | 612.5 | 781.6 | 820.8 | 706.6 | |
Supplemental | |||||||
EBIT | 815.6 | 950 | 629.3 | 836.8 | - | - | |
EBITDA | 1,016.5 | 1,210.2 | 950.4 | 1,269.7 | - | - | |