
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 18,024.8 | 18,546.9 | 22,144.9 | 25,609.5 | 27,449 | 27,492 | |
COGS | 13,726.2 | 13,802.4 | 15,726 | 18,888.3 | 20,381.3 | 20,377.9 | |
Gross Profit | 4,298.5 | 4,744.4 | 6,418.9 | 6,721.1 | 7,067.7 | 7,114.1 | |
Operating Expenses & Income | |||||||
Operating Income | 2,567.8 | 3,351.7 | 4,386.5 | 4,548.8 | 4,976.9 | 4,971 | |
Total Operating Expenses | 1,619.7 | 1,869.9 | 1,888.7 | 2,172.3 | 2,090.9 | 2,143.2 | |
R&D Expenses | 213.6 | 232.3 | 334.1 | 321.9 | 240.6 | 240.5 | |
Selling General & Admin Expenses | 956.1 | 1,219.5 | 1,173.5 | 1,329.3 | 1,332.1 | 1,407.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (86.95) | (235.9) | (267.6) | (225.4) | (194.5) | (169.8) | |
Interest Income | 9.435 | 19.51 | 42.66 | 37.64 | 41.99 | 42.64 | |
Income Tax Expense | 507.6 | 625.8 | 811.4 | 833.7 | 1,016.1 | 986.1 | |
Net Income | |||||||
Net Income | 1,956.1 | 2,434.2 | 1,585.7 | 3,622.8 | 3,990.3 | 4,069.8 | |
Supplemental | |||||||
EBIT | 2,528.3 | 3,143.7 | 2,664.4 | 4,542.6 | 4,976.9 | 4,957.4 | |
EBITDA | 4,585.3 | 5,741.2 | 5,514.4 | 7,829.4 | 8,538.8 | 8,582.1 | |