

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,524.9 | 17,077.9 | 15,941.3 | 14,395 | 13,367 | 13,471.3 | |
COGS | 11,336.1 | 12,763.1 | 12,096.9 | 10,690.8 | 10,336.5 | 10,423.4 | |
Gross Profit | 4,188.8 | 4,314.8 | 3,844.4 | 3,704.3 | 3,030.5 | 3,047.9 | |
Operating Expenses & Income | |||||||
Operating Income | 409.4 | 472 | 126.2 | (188) | (337.7) | (260.9) | |
Total Operating Expenses | 4,030.1 | 3,765.5 | 3,844.4 | 3,892.3 | 3,368.2 | 3,487 | |
R&D Expenses | 873.8 | 530.7 | 728.3 | 759.5 | 592.5 | 566.4 | |
Selling General & Admin Expenses | 850.1 | 926.2 | 760.6 | 919 | 985.5 | 1,036.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.91) | (17.58) | (32.63) | (33.44) | (26.13) | (28.03) | |
Interest Income | 48 | 24.59 | 75.98 | 129.7 | 105.4 | 89.16 | |
Income Tax Expense | 76.61 | 197.2 | 163.4 | 230.2 | 215.2 | 221.2 | |
Net Income | |||||||
Net Income | 239.2 | 260.4 | 567.6 | 35.32 | (539.5) | (403.5) | |
Supplemental | |||||||
EBIT | 420.6 | 468 | 888.3 | 396.1 | (337.7) | (121.1) | |
EBITDA | 693.6 | 706.6 | 1,237.2 | 750.7 | (15.05) | 195.7 | |