
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,129.1 | 8,115.8 | 7,794.1 | 9,375.2 | 8,880.6 | 8,816.1 | |
COGS | 5,529.7 | 5,437.7 | 5,392.2 | 5,590.7 | 5,801.9 | 6,030.8 | |
Gross Profit | 3,599.4 | 2,678.1 | 2,401.9 | 3,784.5 | 3,078.7 | 2,785.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,179.4 | 504.6 | 380.2 | 1,223.1 | 1,079.1 | 949.8 | |
Total Operating Expenses | 2,420 | 2,173.5 | 2,021.7 | 2,561.4 | 7,801.5 | 4,875.2 | |
R&D Expenses | 806.9 | 809.3 | 860.1 | 749.4 | 579.9 | 496.2 | |
Selling General & Admin Expenses | 417 | 421.7 | 435.8 | 578 | 991 | 802.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (44.41) | (41.81) | (28.34) | (35.36) | (24.82) | (23.89) | |
Interest Income | 15.61 | 13.18 | 16.51 | 22.51 | 30.14 | 25.43 | |
Income Tax Expense | 269 | 128.8 | 86.48 | 192 | - | 111 | |
Net Income | |||||||
Net Income | 1,045.3 | 539.6 | 429.6 | 1,160.5 | 873.4 | 751.3 | |
Supplemental | |||||||
EBIT | 1,160.3 | 489.7 | (18.15) | 1,247.9 | - | - | |
EBITDA | 1,747.1 | 1,170.5 | 706 | 1,903.5 | - | - | |