
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,912.4 | 6,728 | 6,704.7 | 6,851.9 | 5,355.1 | 4,467.2 | |
COGS | 4,110.8 | 4,164 | 3,882.3 | 4,234.5 | 2,997.2 | 2,251.5 | |
Gross Profit | 2,801.6 | 2,564 | 2,822.4 | 2,617.5 | 2,357.9 | 2,215.7 | |
Operating Expenses & Income | |||||||
Operating Income | 2,084.8 | 1,873.9 | 2,181.1 | 1,950 | 1,679.2 | 1,662.1 | |
Total Operating Expenses | 716.8 | 673.5 | 641.3 | 667.5 | 678.8 | 553.6 | |
R&D Expenses | 50.06 | 50.98 | 52.54 | 48.77 | 37.11 | 33.6 | |
Selling General & Admin Expenses | 671.1 | 730.7 | 641.3 | 702.6 | 642.1 | 433.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (435.3) | (544.6) | (590.9) | (541.1) | (491.5) | - | |
Interest Income | 22 | 28.3 | 26.66 | 13.53 | 8.285 | - | |
Income Tax Expense | 404.9 | 315.1 | 404.9 | 319.1 | 292.5 | 249.3 | |
Net Income | |||||||
Net Income | 1,200.3 | 1,010.6 | 1,187.4 | 1,019.6 | 858.2 | 796.3 | |
Supplemental | |||||||
EBIT | 2,128.3 | 1,963.6 | 2,257 | 1,987.1 | 1,679.2 | 1,659.1 | |
EBITDA | 2,250.2 | 2,223.9 | 2,469.5 | 2,197.3 | 1,915.2 | 1,902.8 | |