
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,141.4 | 15,714.9 | 16,506.4 | 18,492.1 | 20,838.3 | 20,862.9 | |
COGS | 13,112.5 | 13,505.1 | 14,362.2 | 16,154.4 | 18,585.8 | 18,482.6 | |
Gross Profit | 2,028.8 | 2,209.8 | 2,144.2 | 2,337.7 | 2,252.5 | 2,380.2 | |
Operating Expenses & Income | |||||||
Operating Income | 703.6 | 724.6 | 592.2 | 567.9 | 793.2 | 830.5 | |
Total Operating Expenses | 1,325.3 | 1,485.2 | 1,551.9 | 1,769.8 | 20,045.1 | 11,529.3 | |
R&D Expenses | 555.2 | 596.5 | 661.5 | 681.7 | 716.6 | 739.5 | |
Selling General & Admin Expenses | 442.7 | 488.8 | 523.6 | 520.2 | 205.4 | 836.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (176.3) | (219) | (209.3) | (192.9) | (156.5) | (146.1) | |
Interest Income | 73.39 | 113 | 140.4 | 120.5 | 86.39 | 29.55 | |
Income Tax Expense | 21.32 | 26.93 | 23.6 | 50.39 | - | 45.56 | |
Net Income | |||||||
Net Income | 686.8 | 699.4 | 548.4 | 511.7 | 605 | 633.5 | |
Supplemental | |||||||
EBIT | 897 | 952 | 804.3 | 770 | - | - | |
EBITDA | 1,003.3 | 1,081.4 | 948.9 | 940.7 | - | - | |