
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,990.7 | 15,029.7 | 17,060.9 | 17,089.1 | 14,991.9 | 15,021.5 | |
COGS | 9,527.4 | 12,120.5 | 13,996.8 | 13,553.6 | 11,490.2 | 11,618.9 | |
Gross Profit | 2,463.3 | 2,909.2 | 3,064.1 | 3,535.5 | 3,501.7 | 3,402.6 | |
Operating Expenses & Income | |||||||
Operating Income | 924.1 | 1,090.8 | 1,217.1 | 1,391.6 | 1,438.2 | 1,317.9 | |
Total Operating Expenses | 1,539.2 | 1,818.5 | 1,846.9 | 2,143.9 | 13,553.7 | 8,304.8 | |
R&D Expenses | 677.4 | 745.8 | 813 | 880.9 | 781.2 | 792 | |
Selling General & Admin Expenses | 461.2 | 542.3 | 590.3 | 577.4 | 412.4 | 741.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34.61) | (34.59) | (9.661668) | (15.35) | (11.69) | (11.82) | |
Interest Income | 23.51 | 50.13 | 65.07 | 69.77 | 74.96 | 59.07 | |
Income Tax Expense | 104.2 | 117.2 | 49.25 | 121.5 | - | 98.06 | |
Net Income | |||||||
Net Income | 724.4 | 785.3 | 1,005.4 | 1,116.9 | 1,167.2 | 1,070.7 | |
Supplemental | |||||||
EBIT | 995.9 | 1,147.2 | 1,244.9 | 1,429 | - | - | |
EBITDA | 1,266.8 | 1,434.6 | 1,548.7 | 1,729.8 | - | - | |