

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,646.1 | 7,106.3 | 6,597.6 | 5,678.5 | 6,279.5 | 6,409 | |
COGS | 3,193.1 | 3,076.6 | 2,742.1 | 2,404.8 | 2,510.4 | 2,431.2 | |
Gross Profit | 4,453 | 4,029.7 | 3,855.5 | 3,273.7 | 3,769.1 | 3,977.8 | |
Operating Expenses & Income | |||||||
Operating Income | 752.3 | 543.5 | 556.1 | (860) | 71.5 | 164.7 | |
Total Operating Expenses | 3,700.7 | 3,486.2 | 3,299.4 | 4,133.7 | 3,697.6 | 4,426.3 | |
R&D Expenses | 163.1 | 159.9 | 146.5 | 151.1 | 203.5 | 196.5 | |
Selling General & Admin Expenses | 790.9 | 628.3 | 616.3 | 609.7 | 2,334.8 | 2,278.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (30.53) | (45.82) | (69.6) | (66.64) | (46.56) | (44.23) | |
Interest Income | 25.5 | 34.39 | 44.78 | 40.36 | 38.71 | 28.96 | |
Income Tax Expense | 115.1 | 76.84 | 63.41 | 3.240062 | 47.36 | 26.62 | |
Net Income | |||||||
Net Income | 649.3 | 472 | 500 | (833.1) | 267.6 | 272.6 | |
Supplemental | |||||||
EBIT | 588.2 | 581.5 | 349.5 | (88.5) | 71.5 | - | |
EBITDA | 762.6 | 756.7 | 525.9 | 47.13 | 299 | - | |