

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,667.2 | 5,612.8 | 4,740.4 | 4,227.6 | 4,264.7 | 4,999 | |
COGS | 5,342.9 | 4,028.2 | 3,218.7 | 2,809.3 | 2,891.6 | 3,315.1 | |
Gross Profit | 2,324.3 | 1,584.6 | 1,521.8 | 1,418.3 | 1,373.1 | 1,683.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,079.7 | 524.4 | 482.7 | 319.4 | 401.4 | 645.7 | |
Total Operating Expenses | 1,247.9 | 1,055.5 | 1,039.1 | 1,098.9 | 971.7 | 1,039.5 | |
R&D Expenses | 237.7 | 235.3 | 239.7 | 319.8 | 240.5 | 180.6 | |
Selling General & Admin Expenses | 298.5 | 227.4 | 222.9 | 204.7 | 181 | 147.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.37) | (15.87) | (8.113) | (2.766) | (4.971) | (11.43) | |
Interest Income | 1.967 | 17.05 | 24.5 | 41.37 | 31.21 | 22.26 | |
Income Tax Expense | 220.5 | 100.8 | 108.3 | 37.36 | 58.52 | 109.3 | |
Net Income | |||||||
Net Income | 827.8 | 466.4 | 431.7 | 356.8 | 346.1 | 540.3 | |
Supplemental | |||||||
EBIT | 1,060.7 | 583.1 | 548 | 396.9 | 409.6 | - | |
EBITDA | 1,238.1 | 779.9 | 731.2 | 583.4 | 582 | 767.3 | |