
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,387.6 | 6,953.6 | 6,378.3 | 6,266.6 | 5,382 | 5,299.6 | |
COGS | 3,869.8 | 4,244.7 | 3,602.1 | 3,716.9 | 3,176.3 | 3,145 | |
Gross Profit | 2,517.8 | 2,708.9 | 2,776.2 | 2,549.7 | 2,205.7 | 2,154.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,441.4 | 1,532.9 | 1,734.8 | 1,141.1 | 906.3 | 880.5 | |
Total Operating Expenses | 1,076.4 | 1,176 | 1,041.4 | 1,408.6 | 4,475.7 | 2,956.2 | |
R&D Expenses | 184.5 | 189.2 | 202.5 | 192.1 | 174 | 171.1 | |
Selling General & Admin Expenses | 337.9 | 278.3 | 302.8 | 294 | 506.2 | 723.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.140254) | (2.531794) | (2.06736) | (3.171616) | (0.687834) | (0.89663) | |
Interest Income | 49.08 | 61.36 | 76.12 | 49.66 | 16.24 | 7.805511 | |
Income Tax Expense | 211.4 | 224 | 270.7 | 181.8 | - | 77.51 | |
Net Income | |||||||
Net Income | 1,223.4 | 1,297.5 | 1,432.4 | 952.7 | 740.8 | 746.6 | |
Supplemental | |||||||
EBIT | 1,419.4 | 1,469 | 1,457.1 | 1,122.4 | - | - | |
EBITDA | 1,556.7 | 1,608.3 | 1,617 | 1,280.3 | - | - | |