
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,107.2 | 7,165 | 6,644.9 | 6,819.4 | 6,215.5 | 6,197.6 | |
COGS | 5,360.3 | 5,285.9 | 5,007.4 | 5,058.8 | 4,754 | 4,581.8 | |
Gross Profit | 1,746.8 | 1,879.1 | 1,637.5 | 1,760.6 | 1,461.6 | 1,615.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,264.3 | 1,374.4 | 1,186.2 | 1,219.1 | 980 | 1,106.9 | |
Total Operating Expenses | 515.6 | 613.4 | 450.9 | 541.5 | 481.6 | 509 | |
R&D Expenses | 44.26 | 30.17 | 31.67 | 43.02 | 36.88 | 26.85 | |
Selling General & Admin Expenses | 167.9 | 183.7 | 172.9 | 180.3 | 184.8 | 211.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.508) | (0.82) | (0.616) | (0.734) | (0.59) | (0.42) | |
Interest Income | 4.406 | 8.777 | 22.33 | 31.48 | 32.9 | 23.07 | |
Income Tax Expense | 257.1 | 280 | 265.6 | 276.6 | 218.3 | 257 | |
Net Income | |||||||
Net Income | 982.9 | 1,060.4 | 997.1 | 1,056.7 | 891.3 | 1,046.8 | |
Supplemental | |||||||
EBIT | 1,229.8 | 1,374.4 | 1,281.3 | 1,340.8 | 980 | - | |
EBITDA | 1,448.8 | 1,575.5 | 1,468.9 | 1,514.4 | 1,151.3 | 1,293.6 | |