
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,824.8 | 6,385.6 | 6,403.7 | 6,287.5 | 5,655 | 5,435.5 | |
COGS | 3,928.7 | 4,560.4 | 4,537.6 | 4,163.2 | 3,691.1 | 3,604.6 | |
Gross Profit | 1,896.1 | 1,825.2 | 1,866.1 | 2,124.3 | 1,963.9 | 1,831 | |
Operating Expenses & Income | |||||||
Operating Income | 932.7 | 1,030.4 | 855.3 | 1,077 | 935.1 | 826.8 | |
Total Operating Expenses | 1,031.7 | 990 | 1,009.4 | 1,047.3 | 1,028.8 | 1,004.1 | |
R&D Expenses | 9.769 | 7.933 | 8.464 | 9.113 | 8.503 | 8.726 | |
Selling General & Admin Expenses | 327.1 | 320.8 | 324.5 | 358 | 350.1 | 352.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.33) | (17.06) | (22.42) | (22.56) | (27.21) | (28.09) | |
Interest Income | 13.47 | 25.87 | 45.02 | 50.92 | 56.18 | 59.04 | |
Income Tax Expense | 220.2 | 231.7 | 262.1 | 327.1 | 253.7 | 229.5 | |
Net Income | |||||||
Net Income | 447.9 | 625.4 | 427.7 | 561 | 430.6 | 408.9 | |
Supplemental | |||||||
EBIT | 931.5 | 1,139 | 942.2 | 1,220.6 | 970.5 | 840.2 | |
EBITDA | 1,070.7 | 1,281.1 | 1,083.4 | 1,379.8 | 1,158.4 | 1,030.9 | |