
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,814.1 | 9,235.2 | 7,121.8 | 7,691.1 | 7,822.9 | 8,085.7 | |
COGS | 6,380.4 | 6,730.5 | 5,573.9 | 6,128.9 | 6,012.7 | 6,216 | |
Gross Profit | 2,433.7 | 2,504.7 | 1,547.9 | 1,562.2 | 1,810.2 | 1,869.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,582.2 | 1,867.8 | 721.5 | 733.4 | 1,047.5 | 1,035.1 | |
Total Operating Expenses | 893.6 | 864.1 | 826.4 | 828.7 | 762.7 | 812.9 | |
R&D Expenses | 248.7 | 239.8 | 211.5 | 234.2 | 245.3 | 247.8 | |
Selling General & Admin Expenses | 390.8 | 403.8 | 357.2 | 393.8 | 407.7 | 396 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (24.45) | (28.04) | (48.13) | (47.93) | (34.48) | (32.18) | |
Interest Income | 6.824 | 12.95 | 64.43 | 112.9 | 154.1 | 151.7 | |
Income Tax Expense | 367 | 423.7 | 193.7 | 278.5 | 254.3 | 226.7 | |
Net Income | |||||||
Net Income | 1,202.9 | 1,405.4 | 515.5 | 955.2 | 696.4 | 768.1 | |
Supplemental | |||||||
EBIT | 1,582.2 | 1,867.8 | 757.4 | 1,281.6 | 985.2 | 973 | |
EBITDA | 2,195.4 | 2,518.7 | 1,434 | 2,016.6 | 1,634.2 | 1,617.8 | |