
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,155.9 | 14,317.9 | 14,694.9 | 14,563.3 | 13,750.7 | 13,589.6 | |
COGS | 10,015.2 | 10,895 | 11,196.3 | 10,702.8 | 9,798.7 | 9,798.7 | |
Gross Profit | 2,140.7 | 3,422.9 | 3,498.6 | 3,860.5 | 3,951.9 | 3,790.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,830.3 | 3,615.3 | 3,684.9 | 4,051.3 | 3,453.2 | 3,372.5 | |
Total Operating Expenses | 310.5 | (192.4) | (186.2) | (190.8) | 10,297.5 | 4,834.4 | |
R&D Expenses | 70.57 | 108.2 | 129.9 | 143.3 | 121 | 111.8 | |
Selling General & Admin Expenses | 231.4 | 249.5 | 288.4 | 327.9 | 79.88 | 83.77 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (544.1) | (666.8) | (652.4) | (555) | (416.4) | (422.1) | |
Interest Income | 36.8 | 37.09 | 49.47 | 55.66 | 48.6 | 41.9 | |
Income Tax Expense | 146.2 | 341 | 433.8 | 574.1 | - | 286.3 | |
Net Income | |||||||
Net Income | 1,359.2 | 2,594.6 | 2,623.5 | 2,793.2 | 2,957.2 | 2,855.2 | |
Supplemental | |||||||
EBIT | 1,783.2 | 3,006 | 3,025 | 3,306.9 | - | - | |
EBITDA | 3,058.7 | 4,601.6 | 4,909.7 | 5,119.2 | - | - | |