
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,729 | 5,460.2 | 4,521.2 | 4,745.8 | 4,877.1 | 4,947.2 | |
COGS | 3,413.2 | 3,946.5 | 3,262.9 | 3,295.2 | 3,299.5 | 3,260.5 | |
Gross Profit | 1,315.9 | 1,513.7 | 1,258.3 | 1,450.6 | 1,577.6 | 1,686.7 | |
Operating Expenses & Income | |||||||
Operating Income | 589.3 | 795.7 | 540.8 | 664 | 819.2 | 922.2 | |
Total Operating Expenses | 744.9 | 781.8 | 717.5 | 4,081.8 | 4,057.9 | 4,024.9 | |
R&D Expenses | 154.7 | 160.1 | 156.8 | 168.5 | 152.3 | 153.1 | |
Selling General & Admin Expenses | 237.8 | 237.3 | 245.1 | 618.2 | 606 | 611.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.24) | (29.86) | (31.17) | (23.15) | (16.6) | (18.85) | |
Interest Income | 2.706 | 3.317 | 7.329 | 14.08 | 21.6 | 21.32 | |
Income Tax Expense | 134.6 | 170.9 | 104.2 | - | - | - | |
Net Income | |||||||
Net Income | 428.8 | 599.4 | 430 | 489.9 | 567.4 | 639.6 | |
Supplemental | |||||||
EBIT | 589.6 | 796 | 564.2 | - | - | - | |
EBITDA | 872.5 | 1,075.8 | 867.6 | - | - | - | |