
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,690.5 | 11,150.2 | 10,522.9 | 10,213.6 | 11,215.2 | 22,634.7 | |
COGS | 11,233.1 | 9,283.2 | 8,677.9 | 8,215.4 | 8,815 | 17,819.8 | |
Gross Profit | 2,457.4 | 1,867 | 1,845 | 1,998.1 | 2,400.1 | 4,814.9 | |
Operating Expenses & Income | |||||||
Operating Income | 890.4 | 557.2 | 683.4 | 902.1 | 1,186.1 | 2,383.3 | |
Total Operating Expenses | 1,498.9 | 1,202.4 | 1,162.4 | 984.7 | 1,214.1 | 2,431.6 | |
R&D Expenses | 622.6 | 516 | 437.7 | 447.5 | 502.4 | 1,032.3 | |
Selling General & Admin Expenses | 249.8 | 240.7 | 233.2 | 234 | 240.1 | 348.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.21) | (18.8) | (29.85) | (13.73) | (2.926252) | (140.9) | |
Interest Income | 153.1 | 99.75 | 113 | 123.4 | 144.9 | 219.5 | |
Income Tax Expense | 177.5 | 38.58 | 127.1 | 198.5 | 225.9 | 414.5 | |
Net Income | |||||||
Net Income | 1,275.4 | 400.5 | 645.4 | 1,018.4 | 1,300.5 | 2,623 | |
Supplemental | |||||||
EBIT | 890.4 | 557.2 | 683.4 | 902.1 | 1,186.1 | 2,383.3 | |
EBITDA | 1,176.1 | 827.8 | 952.7 | 1,171.3 | 1,419.6 | 2,892.4 | |