
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,528.6 | 9,607.9 | 9,115.5 | 10,636.9 | 9,604.1 | 9,556.1 | |
COGS | 7,509.1 | 7,631.1 | 7,167.4 | 8,111.8 | 7,374.7 | 7,304.8 | |
Gross Profit | 2,019.5 | 1,976.9 | 1,948.2 | 2,525.1 | 2,229.4 | 2,251.3 | |
Operating Expenses & Income | |||||||
Operating Income | 772.7 | 804.9 | 750.1 | 970 | 1,034.3 | 1,011.4 | |
Total Operating Expenses | 1,246.8 | 1,172 | 1,198 | 1,555.1 | 8,569.8 | 4,417.3 | |
R&D Expenses | 298.3 | 320.8 | 321.7 | 343.4 | 343.9 | 336.2 | |
Selling General & Admin Expenses | 582.2 | 589.4 | 622.8 | 670.5 | 262.3 | 209.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (133.7) | (126.1) | (103.6) | (98.18) | (90.12) | (86.18) | |
Interest Income | 23.48 | 29.22 | 28.58 | 37.05 | 22.25 | 12.36 | |
Income Tax Expense | 158.2 | 113.8 | 125.3 | 127.5 | - | 148.5 | |
Net Income | |||||||
Net Income | 553.2 | 603.2 | 559.5 | 808.8 | 1,037.3 | 1,086.4 | |
Supplemental | |||||||
EBIT | 784.4 | 749.5 | 783.9 | 1,016.4 | - | - | |
EBITDA | 1,174.3 | 1,123.3 | 1,178.8 | 1,411 | - | - | |