
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 25,682 | 30,515.8 | 30,380 | 25,969.4 | 25,295.2 | 24,570.5 | |
COGS | 19,621.5 | 23,527.8 | 23,700.8 | 19,535.2 | 18,873.1 | 18,128.9 | |
Gross Profit | 6,060.5 | 6,988 | 6,679.1 | 6,434.2 | 6,422.1 | 6,441.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,426.7 | 1,889.6 | 1,289.2 | 921.3 | 866.6 | 817.7 | |
Total Operating Expenses | 4,635.1 | 5,098.3 | 5,389.9 | 5,512.9 | 5,555.4 | 5,623.8 | |
R&D Expenses | 1,718.4 | 1,873 | 1,916.6 | 1,906.8 | 1,854.7 | 1,836.1 | |
Selling General & Admin Expenses | 893.5 | 958 | 1,047.7 | 980 | 1,047.9 | 813.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.13) | (72.66) | (87.46) | (85.05) | (85.26) | (86.28) | |
Interest Income | 16.35 | 65.92 | 135.8 | 130.3 | 131 | 66.2 | |
Income Tax Expense | 342.6 | 365.4 | 201.1 | 127.3 | 266.1 | 201.2 | |
Net Income | |||||||
Net Income | 1,096.7 | 1,618.5 | 1,341.2 | 569.7 | 634.1 | 470 | |
Supplemental | |||||||
EBIT | 1,473.8 | 2,075.7 | 1,644.2 | 803.9 | 866.6 | 576.7 | |
EBITDA | 1,840.7 | 2,489.5 | 2,103.4 | 1,270.7 | 1,359.6 | 1,064.4 | |