
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,011.9 | 11,897.9 | 10,759.1 | 8,123.8 | 9,093.7 | 9,480.4 | |
COGS | 9,282 | 9,721.6 | 8,652.8 | 6,653.5 | 7,708.4 | 8,021.4 | |
Gross Profit | 1,730 | 2,176.3 | 2,106.3 | 1,470.3 | 1,385.4 | 1,459 | |
Operating Expenses & Income | |||||||
Operating Income | 519.4 | 961.7 | 701.6 | 107.1 | (36.33) | (83.95) | |
Total Operating Expenses | 1,266.8 | 1,378.1 | 1,404.7 | 1,363.2 | 1,421.7 | 1,543 | |
R&D Expenses | 506.7 | 574.5 | 591.8 | 586.2 | 645.1 | (120.1) | |
Selling General & Admin Expenses | 455.2 | 482.8 | 471.9 | 487.3 | 465.1 | (114.1) | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.229) | (29.03) | (51.95) | (34.46) | (12.63) | 4.15 | |
Interest Income | 17.02 | 16.93 | 45.61 | 46.91 | 30.02 | 19.55 | |
Income Tax Expense | 162.8 | 320.2 | 275.2 | 90.4 | (68.14) | (119.7) | |
Net Income | |||||||
Net Income | 349.7 | 613.2 | 605.8 | 127.5 | (210.6) | (436.4) | |
Supplemental | |||||||
EBIT | 519.4 | 961.7 | 932.9 | 252.4 | (36.33) | - | |
EBITDA | 867.6 | 1,339.6 | 1,305.9 | 649.8 | 288.8 | 100.7 | |