
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,140.9 | 11,824.7 | 10,067.7 | 13,327.3 | 10,723.1 | 10,270.3 | |
COGS | 9,702.3 | 9,323 | 8,262.9 | 10,865.3 | 9,356.5 | 8,900.5 | |
Gross Profit | 2,438.6 | 2,501.7 | 1,804.8 | 2,462.1 | 1,366.6 | 1,369.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,624.9 | 2,296.5 | 928.1 | 1,252.1 | 167.7 | (2.718) | |
Total Operating Expenses | 875.8 | 925.2 | 895.9 | 1,210 | 1,198.9 | 1,372.5 | |
R&D Expenses | 253.3 | 198.3 | 313.9 | 517 | 618.7 | 654.2 | |
Selling General & Admin Expenses | 419.1 | 497 | 461.5 | 537.6 | 565.9 | 579.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.106) | (11.2) | (23.35) | (29.05) | (19.62) | (21.57) | |
Interest Income | 73.18 | 62.02 | 136.6 | 129.8 | 109.6 | 97.34 | |
Income Tax Expense | 463.1 | 608.9 | 355.8 | 516.2 | 219.2 | 169.4 | |
Net Income | |||||||
Net Income | 1,169.6 | 1,659.2 | 807.4 | 1,359.3 | 318.3 | 132.4 | |
Supplemental | |||||||
EBIT | 1,638.8 | 2,312.5 | 1,186 | 1,899 | 167.7 | 125.5 | |
EBITDA | 2,268.3 | 2,925.3 | 1,763.7 | 2,441 | 679.7 | 656.4 | |