
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,133.7 | 7,781.5 | 8,048.3 | 8,226.7 | 7,486.1 | 7,258.1 | |
COGS | 6,783.8 | 5,493.8 | 5,603.9 | 5,643.3 | 4,929.8 | 4,695 | |
Gross Profit | 2,349.8 | 2,287.7 | 2,444.4 | 2,583.4 | 2,556.3 | 2,563.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,514.3 | 1,330.8 | 1,496.1 | 1,646.9 | 1,808.6 | 1,724.1 | |
Total Operating Expenses | 835.6 | 956.9 | 948.3 | 936.5 | 5,677.5 | 3,311.5 | |
R&D Expenses | 103.4 | 121.4 | 126.8 | 128.9 | 131.7 | 135.4 | |
Selling General & Admin Expenses | 326.8 | 349.1 | 355.2 | 344.6 | 72.62 | 38.75 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (315.1) | (343.7) | (311.5) | (271.6) | (240) | (233.6) | |
Interest Income | 51.38 | 50.41 | 48.49 | 64.06 | 61.14 | 48.39 | |
Income Tax Expense | 282.3 | 212.8 | 237.7 | 295.9 | - | 155.7 | |
Net Income | |||||||
Net Income | 1,021.4 | 961.8 | 1,082.9 | 1,190 | 1,193.2 | 1,177.6 | |
Supplemental | |||||||
EBIT | 1,730.2 | 1,599.8 | 1,756.9 | 1,857.4 | - | - | |
EBITDA | 2,523.5 | 2,556.4 | 2,773.8 | 2,876.8 | - | - | |