
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,884.2 | 9,201.2 | 7,694.9 | 7,239.7 | 5,969.7 | 5,963.6 | |
COGS | 6,030.1 | 6,006.4 | 4,888.3 | 4,862.2 | 4,242.9 | 6,311.5 | |
Gross Profit | 2,854.1 | 3,194.8 | 2,806.6 | 2,377.5 | 5,969.7 | 5,930.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,316.8 | 1,648.1 | 1,172.4 | 1,246.8 | 1,308.9 | 1,466.1 | |
Total Operating Expenses | 1,537.3 | 1,546.7 | 1,634.3 | 1,130.7 | 4,660.8 | (870.8) | |
R&D Expenses | 24.53 | 24.2 | 25.86 | 26.14 | 28.08 | 28.68 | |
Selling General & Admin Expenses | 488.3 | 517.6 | 492.3 | 455.2 | 95.52 | 742.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (507.4) | (520.3) | (436.9) | (491.9) | (427.6) | (221) | |
Interest Income | 3.91696 | 7.361595 | 4.739077 | 6.52903 | 4.035081 | - | |
Income Tax Expense | 386.4 | 409.3 | 311.4 | 334.4 | 379 | 331.9 | |
Net Income | |||||||
Net Income | 937.1 | 1,240.8 | 928.5 | 951.4 | 939.4 | 913.4 | |
Supplemental | |||||||
EBIT | 1,675.1 | 1,745.6 | 1,410.7 | 1,176.1 | 1,308.9 | - | |
EBITDA | 2,478.4 | 2,555.2 | 2,213.2 | 1,992.7 | 2,125.5 | - | |