
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,384 | 10,763.5 | 10,086.7 | 10,779.8 | 10,814.9 | 10,836.7 | |
COGS | 6,909.8 | 9,029.4 | 7,561 | 7,481.1 | 7,392.8 | 7,435.9 | |
Gross Profit | 1,474.2 | 1,734.1 | 2,525.7 | 3,298.7 | 3,422.1 | 3,400.8 | |
Operating Expenses & Income | |||||||
Operating Income | 185 | 653.6 | 987.9 | 1,560 | 1,542.3 | 1,494.4 | |
Total Operating Expenses | 1,242.7 | 1,439 | 1,470.3 | 1,738.7 | 1,879.8 | 1,906.4 | |
R&D Expenses | 294.5 | 301.4 | 330.4 | 387.8 | 421.7 | 424 | |
Selling General & Admin Expenses | 515.9 | 612.4 | 667.2 | 712.2 | 741 | 757.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (48.15) | (56.46) | (73.79) | (75.4) | (81) | (82.66) | |
Interest Income | 12.86 | 40.51 | 164.1 | 251.8 | 208.9 | 198.7 | |
Income Tax Expense | 30.41 | 125.2 | 268.8 | 396.7 | 358.3 | 350.4 | |
Net Income | |||||||
Net Income | 115.9 | 470.1 | 760.3 | 1,479.4 | 1,132.3 | 1,088.7 | |
Supplemental | |||||||
EBIT | 194.5 | 651.8 | 1,102 | 1,951.5 | 1,542.3 | 1,413.5 | |
EBITDA | 949.4 | 1,381.9 | 1,725.1 | 2,510.3 | 2,042.3 | 1,914.4 | |