
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,884.2 | 9,201.2 | 7,694.9 | 7,239.7 | 5,969.4 | 5,726.4 | |
COGS | 6,022.4 | 6,032.2 | 4,881.6 | 4,857.4 | 4,242.9 | 4,057.6 | |
Gross Profit | 2,861.8 | 3,169 | 2,813.3 | 2,382.3 | 1,726.5 | 1,668.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,722.9 | 1,809.3 | 1,501.3 | 1,257.4 | 778.9 | 699.4 | |
Total Operating Expenses | 7,161.4 | 7,391.8 | 6,193.6 | 5,982.4 | 5,190.4 | 5,027 | |
R&D Expenses | 24.53 | 24.2 | 25.86 | 26.14 | 28.08 | 27.4 | |
Selling General & Admin Expenses | 342.9 | 352.6 | 137.7 | 117.3 | 95.52 | (231.3) | |
Earnings from Continuing Operations | |||||||
Interest Expense | (504.6) | (515.8) | (433.3) | (488.6) | (427.6) | - | |
Interest Income | 3.91696 | 7.361595 | 4.739077 | 6.52903 | 4.035081 | - | |
Income Tax Expense | 386.4 | 422.9 | - | - | - | - | |
Net Income | |||||||
Net Income | 937.1 | 1,240.8 | 928.5 | 951.4 | 935.3 | 887 | |
Supplemental | |||||||
EBIT | 1,631.9 | 1,647.5 | - | - | - | - | |
EBITDA | 2,711.2 | 3,034.4 | - | - | - | - | |