

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,650.3 | 14,941.5 | 13,179.6 | 11,601.1 | 13,059 | 13,072 | |
COGS | 14,225.2 | 12,632.9 | 10,773.5 | 9,577.9 | 10,922.4 | 10,897.6 | |
Gross Profit | 2,425.1 | 2,308.5 | 2,406.1 | 2,023.2 | 2,136.6 | 2,174.4 | |
Operating Expenses & Income | |||||||
Operating Income | 971 | 962.5 | 468.8 | 72.37 | 154.9 | 155.2 | |
Total Operating Expenses | 1,753.3 | 1,772.8 | 1,937.3 | 1,939.9 | 1,981.7 | 2,019.2 | |
R&D Expenses | 455.9 | 481.7 | 560 | 621.6 | 643 | 653.1 | |
Selling General & Admin Expenses | 676.5 | 668.3 | 648.1 | 691.1 | 713.6 | 479.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.35) | (17.03) | (24.15) | (9.045) | (16.14) | (17.43) | |
Interest Income | 23.35 | 27.16 | 74.46 | 66.91 | 55.92 | 41.8 | |
Income Tax Expense | 159.3 | 162.1 | 142.8 | 84.68 | 77.59 | 84.43 | |
Net Income | |||||||
Net Income | 754.1 | 722.4 | 599.2 | 404.6 | 348.1 | 380.3 | |
Supplemental | |||||||
EBIT | 971 | 962.5 | 804.2 | 529.5 | 154.9 | 354.8 | |
EBITDA | 1,315.6 | 1,336.9 | 1,189.7 | 938.8 | 590.6 | 795.8 | |