
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 34,896.1 | 38,617.9 | 34,443.7 | 34,202.7 | 33,963.1 | 33,853.8 | |
COGS | 27,746.3 | 32,947.4 | 27,771 | 26,663 | 27,454.9 | 27,274.8 | |
Gross Profit | 7,149.8 | 5,670.4 | 6,672.7 | 7,539.7 | 6,508.2 | 6,579 | |
Operating Expenses & Income | |||||||
Operating Income | 1,880.9 | 1,092.2 | 1,295 | 1,486.8 | 571.1 | 699.1 | |
Total Operating Expenses | 5,398.1 | 5,431.7 | 5,377.7 | 6,052.9 | 5,937.1 | 5,879.3 | |
R&D Expenses | 1,451.5 | 1,490.3 | 1,489.4 | 1,654.6 | 1,646.2 | 2,456.2 | |
Selling General & Admin Expenses | 1,306.1 | 1,378 | 1,486.7 | 1,623.1 | 1,598.7 | 2,331.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (187.1) | (372.7) | (557.8) | (455) | (485.3) | (732.1) | |
Interest Income | 121.3 | 154.5 | 256 | 270.5 | 225.8 | 217.2 | |
Income Tax Expense | 765.2 | 373.1 | 424.2 | 409.5 | 272.9 | 255.5 | |
Net Income | |||||||
Net Income | 917.9 | 338.2 | 881 | 1,241 | 125.4 | 166.7 | |
Supplemental | |||||||
EBIT | 1,870 | 1,063 | 1,850.2 | 2,101.8 | 571.1 | 552.7 | |
EBITDA | 3,430.4 | 2,903.9 | 3,662.9 | 3,868.1 | 2,382.9 | 2,369.5 | |