

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,367.6 | 7,276.6 | 7,331 | 6,949.5 | 6,202.3 | 6,253.5 | |
COGS | 5,086.4 | 4,579.2 | 4,560.9 | 4,253.1 | 3,682 | 3,761.3 | |
Gross Profit | 3,281.2 | 2,697.5 | 2,770.1 | 2,696.4 | 2,520.3 | 2,492.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,203.7 | 875.7 | 878 | 964.8 | 831.9 | 800.9 | |
Total Operating Expenses | 2,077.4 | 1,821.8 | 1,892.1 | 1,731.6 | 5,370.3 | 3,664.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 775.6 | 734.2 | 724.7 | 704.5 | 137.8 | (240) | |
Earnings from Continuing Operations | |||||||
Interest Expense | (283.5) | (241.7) | (205.4) | (168.1) | (120.8) | (111.7) | |
Interest Income | 86.23 | 70.68 | 56.95 | 54.72 | 49.06 | 29.08 | |
Income Tax Expense | 363.2 | 277.1 | 284.2 | 293.6 | - | 93.82 | |
Net Income | |||||||
Net Income | 759.5 | 549.2 | 505.1 | 586.2 | 490.6 | 500.1 | |
Supplemental | |||||||
EBIT | 1,473.7 | 1,117.9 | 1,052.8 | 1,104.8 | - | - | |
EBITDA | 1,889.8 | 1,488.3 | 1,412.3 | 1,447.1 | - | - | |