
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,889.6 | 9,372.6 | 9,295.3 | 9,245.7 | 9,241.3 | 9,252 | |
COGS | 7,115.7 | 6,452.6 | 6,081.6 | 6,488.9 | 6,545.1 | 6,455.8 | |
Gross Profit | 3,773.9 | 2,920 | 3,213.7 | 2,756.8 | 2,696.2 | 2,796.2 | |
Operating Expenses & Income | |||||||
Operating Income | 3,311.4 | 2,487.1 | 3,013.4 | 1,795.1 | 2,032.8 | 1,593.4 | |
Total Operating Expenses | 462.6 | 432.9 | 200.3 | 961.7 | 663.4 | 2,269.4 | |
R&D Expenses | 60.57 | 46.48 | 33.48 | 32.93 | 42.7 | 46.21 | |
Selling General & Admin Expenses | 561.3 | 436.5 | 483.1 | 460.1 | 81.56 | 528.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,151.5) | (1,198.2) | (1,238.1) | (40.59) | (867.2) | (801.5) | |
Interest Income | 103.6 | 130.1 | 70.97 | 75.21 | 72.34 | 39.34 | |
Income Tax Expense | 551.1 | 529.3 | 529.8 | 540.2 | 461.2 | 354.2 | |
Net Income | |||||||
Net Income | 2,613.1 | 2,016.5 | 2,327.2 | 1,145 | 1,149.4 | 1,180.6 | |
Supplemental | |||||||
EBIT | 2,982.4 | 2,297.8 | 2,595.4 | 2,116.7 | 2,032.8 | - | |
EBITDA | 5,216.1 | 4,505.5 | 4,897 | 4,369.9 | 4,506.5 | - | |