
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,407.1 | 11,222.5 | 11,665.6 | 10,494.4 | 9,367 | 8,848.1 | |
COGS | 7,005.1 | 7,565.1 | 7,497.1 | 6,809.1 | 6,023.4 | 5,715.8 | |
Gross Profit | 3,402 | 3,657.5 | 4,168.5 | 3,685.2 | 3,343.6 | 3,132.3 | |
Operating Expenses & Income | |||||||
Operating Income | 446.8 | 1,287.1 | 1,623.4 | 1,728 | 1,331.8 | 1,200.9 | |
Total Operating Expenses | 2,955.2 | 2,370.4 | 2,545.1 | 1,957.2 | 8,035.1 | 4,482.5 | |
R&D Expenses | 289.9 | 358.1 | 413.3 | 374.5 | 254.9 | 247.2 | |
Selling General & Admin Expenses | 714.1 | 747.8 | 762.1 | 786 | 601.2 | 1,423.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (101.4) | (99.27) | (90.41) | (51.79) | (43.65) | (47.24) | |
Interest Income | 35.5 | 29 | 44.07 | 62.75 | 48.42 | 36.69 | |
Income Tax Expense | 292.1 | 215.5 | 296.1 | 289.1 | - | 160.7 | |
Net Income | |||||||
Net Income | 122.6 | 1,064.3 | 1,261.3 | 1,370.9 | 901.3 | 850.8 | |
Supplemental | |||||||
EBIT | 547.4 | 1,390.2 | 1,709.5 | 1,774 | - | - | |
EBITDA | 916.7 | 1,797.1 | 2,146.3 | 2,227.2 | - | - | |