
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,314.5 | 7,135 | 6,397.1 | 5,448.3 | 4,692.4 | 4,462.4 | |
COGS | 4,691.7 | 4,736 | 4,680.9 | 4,035.5 | 3,336.6 | 3,190.3 | |
Gross Profit | 3,622.8 | 2,399 | 1,716.2 | 1,412.8 | 1,355.8 | 1,272.1 | |
Operating Expenses & Income | |||||||
Operating Income | 2,781.7 | 1,257.5 | 943 | 765.6 | 659 | 498.4 | |
Total Operating Expenses | 841.1 | 1,141.4 | 773.3 | 647.2 | 4,033.4 | 2,130.5 | |
R&D Expenses | 180.7 | 202.7 | 147.6 | 125.9 | 111.6 | 115.1 | |
Selling General & Admin Expenses | 492.9 | 585.2 | 658.9 | 517.5 | 268.2 | 578.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (122.9) | (117.6) | (158.7) | (187.8) | (129.1) | (236.6) | |
Interest Income | 61.99 | 82.68 | 142.9 | 88.31 | 57.38 | 32.73 | |
Income Tax Expense | 521.2 | 283.8 | 231.1 | 164.5 | - | 80.44 | |
Net Income | |||||||
Net Income | 2,175.2 | 948.9 | 744.3 | 627.5 | 637.6 | 589.6 | |
Supplemental | |||||||
EBIT | 2,792 | 1,457.4 | 771.8 | 649.1 | - | - | |
EBITDA | 3,332.1 | 1,979.1 | 1,390.1 | 1,307.7 | - | - | |