
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,002.8 | 8,489.1 | 9,020.9 | 8,344.9 | 9,621.2 | 18,728.7 | |
COGS | 5,626.2 | 6,307.3 | 6,560.9 | 6,371.2 | 7,138.7 | 13,858.3 | |
Gross Profit | 2,376.6 | 2,181.8 | 2,460 | 1,973.8 | 2,482.5 | 4,870.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,332.9 | 1,050.5 | 1,672.1 | 1,129.6 | 1,439.3 | 2,816.8 | |
Total Operating Expenses | 378.9 | 231.1 | 788 | 844.2 | 1,043.2 | 2,053.7 | |
R&D Expenses | 341.9 | 380.3 | 335.3 | 284.5 | 200.1 | 484.7 | |
Selling General & Admin Expenses | 554.3 | 604.8 | 796.4 | 797.4 | 753.1 | 1,232 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (261.1) | (416.6) | (307.8) | (294.7) | (579.9) | (1,016.1) | |
Interest Income | 89.95 | 181.5 | 88.19 | 184.1 | 473.9 | 658.6 | |
Income Tax Expense | 300.6 | 169.2 | 268.6 | 262.3 | 290 | 475.3 | |
Net Income | |||||||
Net Income | 1,585.1 | 1,214.7 | 421.3 | 626.2 | 879.6 | 1,492.4 | |
Supplemental | |||||||
EBIT | 2,344.7 | 1,929.9 | 1,262.1 | 1,014.9 | 1,540.5 | 2,852.5 | |
EBITDA | 3,429.5 | 3,219.8 | 2,621.2 | 2,326.2 | 3,023 | 5,230.8 | |