| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,045.2 | 5,802.3 | 4,486.8 | 4,246.1 | 3,467.4 | 2,868.1 | |
COGS | 2,858.6 | 3,415.5 | 2,578.5 | 2,597.2 | 2,184.4 | 2,198 | |
Gross Profit | 2,186.6 | 2,386.8 | 1,908.3 | 1,648.9 | 1,283 | 670.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,166.5 | 1,290.9 | 837.9 | 651.6 | (1,886.6) | (2,492) | |
Total Operating Expenses | 1,020.1 | 1,095.9 | 1,070.4 | 3,594.5 | 3,169.6 | 3,162.1 | |
R&D Expenses | 304.7 | 314.2 | 328.8 | 278 | 266.1 | 251.3 | |
Selling General & Admin Expenses | 719.7 | 783.8 | 752.5 | 644.6 | 684.9 | 532.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (131.1) | (151.8) | (237.2) | (235.8) | (1,628.3) | (1,663.3) | |
Interest Income | 131.1 | 151.8 | 237.2 | 235.8 | 239.6 | 64.4 | |
Income Tax Expense | 92.5 | 145.2 | (1,119.3) | 150.9 | 352.3 | 1,193.4 | |
Net Income | |||||||
Net Income | 739.6 | 736.5 | 1,318.8 | 341.1 | (2,238.9) | (4,255.6) | |
Supplemental | |||||||
EBIT | 1,024.7 | 1,131.7 | 535 | 651.6 | (258.3) | (869.7) | |
EBITDA | 1,195.6 | 1,301.1 | 786.2 | 827.9 | (84.7) | (619) | |
