

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,904.9 | 8,935.7 | 8,888.9 | 9,493.8 | 9,049.8 | 8,961.7 | |
COGS | 7,373.9 | 7,478.8 | 7,159.2 | 7,636.1 | 7,359.3 | 7,308 | |
Gross Profit | 1,531 | 1,456.9 | 1,729.7 | 1,857.7 | 1,690.4 | 1,653.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,871.2 | 887.5 | 609.5 | 657.3 | 450.5 | 459.5 | |
Total Operating Expenses | 922.8 | 899.8 | 970.5 | 1,192 | 1,240 | 1,186.3 | |
R&D Expenses | 121.8 | 114.8 | 113.6 | 111.8 | 118.6 | 115.6 | |
Selling General & Admin Expenses | 382 | 389.6 | 604.3 | 679.5 | 711.1 | 722.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.26) | (12.8) | (39.77) | (62.55) | (107.2) | (113.8) | |
Interest Income | 1.425 | 2.64 | 7.126 | 8.262 | 7.696 | 8.305 | |
Income Tax Expense | 110.6 | 166.2 | 68.82 | 158.5 | 88.77 | 83.17 | |
Net Income | |||||||
Net Income | 1,668.3 | 661.2 | 727.8 | 761.7 | 618.4 | 599.2 | |
Supplemental | |||||||
EBIT | 1,707.5 | 701.2 | 670.4 | 1,026.9 | 450.5 | 327.8 | |
EBITDA | 1,991.7 | 1,021.5 | 1,056.3 | 1,400.7 | 882.1 | 760 | |