
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,594.9 | 6,919.4 | 6,415.1 | 6,451.1 | 6,791.5 | 7,132.2 | |
COGS | 4,094.7 | 4,267.2 | 4,501.8 | 4,004.4 | 4,026.6 | 4,130.4 | |
Gross Profit | 2,500.2 | 2,652.2 | 1,913.3 | 2,446.7 | 2,764.9 | 3,002.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,277.6 | 1,664.6 | 1,708.5 | 1,786.7 | 1,569.5 | 1,712.5 | |
Total Operating Expenses | 1,193.3 | 964.5 | 204.8 | 660 | 1,195.4 | 1,289.7 | |
R&D Expenses | 53.88 | 144 | 140.1 | 163.2 | 180.9 | 185.8 | |
Selling General & Admin Expenses | 73.31 | 106.5 | 99.01 | 596.2 | 112.1 | 649 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (277.6) | (234.4) | (214.9) | (161.9) | (111) | (90.15) | |
Interest Income | 60.22 | 93.7 | 119.1 | 109.3 | 96.87 | - | |
Income Tax Expense | 284.3 | 306.1 | 289.8 | 306 | 331 | 436.1 | |
Net Income | |||||||
Net Income | 1,038.4 | 1,308.4 | 1,392.3 | 1,470.5 | 1,564.7 | 1,627.8 | |
Supplemental | |||||||
EBIT | 1,568.6 | 1,708.1 | 1,927.2 | 1,541 | 1,569.5 | - | |
EBITDA | 2,810.8 | 2,924.1 | 3,149.5 | 2,719.6 | 2,846.9 | 2,090.1 | |