
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,279.9 | 15,001.5 | 13,351.7 | 12,326.5 | 17,489.5 | 18,892.6 | |
COGS | 13,228.1 | 13,665.4 | 12,158.7 | 11,033.5 | 15,996.7 | 17,267.9 | |
Gross Profit | 1,051.8 | 1,336.1 | 1,193 | 1,293 | 1,492.7 | 1,624.7 | |
Operating Expenses & Income | |||||||
Operating Income | 533.1 | 735.7 | 601.4 | 592.4 | 754.3 | 852.4 | |
Total Operating Expenses | 518.7 | 600.4 | 591.6 | 11,734.2 | 16,735.2 | 18,040.3 | |
R&D Expenses | 101.9 | 124 | 121.9 | 122.1 | 135.4 | 143.6 | |
Selling General & Admin Expenses | 102.1 | 122.1 | 111.9 | 578.6 | 603.1 | 628.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.56) | (65.82) | (169.3) | (43.7) | (91.9) | (82.74) | |
Interest Income | 0.188 | 0.532 | 1.594 | 2.804 | 2.445 | 2.43 | |
Income Tax Expense | 118.6 | 153.5 | 79.05 | - | - | - | |
Net Income | |||||||
Net Income | 423.3 | 578.5 | 318.4 | 490 | 573.7 | 663.7 | |
Supplemental | |||||||
EBIT | 533.1 | 735.7 | 601.4 | - | - | - | |
EBITDA | 565.9 | 770.9 | 640.9 | - | - | - | |