
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,554.1 | 6,269.6 | 6,648.3 | 7,410 | 8,523.5 | 8,927.2 | |
COGS | 4,567.7 | 5,072.6 | 5,169.2 | 5,855 | 6,627.4 | 6,954.4 | |
Gross Profit | 986.4 | 1,197 | 1,479.1 | 1,555 | 1,896.1 | 1,972.9 | |
Operating Expenses & Income | |||||||
Operating Income | 386.8 | 622.1 | 841.8 | 752.6 | 1,017.3 | 1,059.7 | |
Total Operating Expenses | 623.7 | 769.3 | 754.1 | 6,657.4 | 7,506.2 | 7,867.6 | |
R&D Expenses | 213.5 | 231.8 | 191 | 175.4 | 238.2 | 260.3 | |
Selling General & Admin Expenses | 206.5 | 285 | 279.1 | 627 | 640.6 | 652.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.341) | (11.23) | (20.21) | (14.56) | (13.02) | (11.85) | |
Interest Income | 12.19 | 25.11 | 96.24 | 61.98 | 53.84 | 51.42 | |
Income Tax Expense | 89.42 | 141.1 | 196.3 | - | - | - | |
Net Income | |||||||
Net Income | 271.6 | 342.7 | 371 | 630.5 | 555.9 | 576.6 | |
Supplemental | |||||||
EBIT | 386.8 | 622.1 | 841.8 | - | - | - | |
EBITDA | 496.5 | 749.4 | 998.4 | - | - | - | |