
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,468.3 | 10,822 | 11,704 | 12,070 | 12,784.4 | 12,409.6 | |
COGS | 11,331.9 | 8,096 | 8,553.6 | 8,634.9 | 9,350.3 | 8,724.5 | |
Gross Profit | 3,136.4 | 2,726 | 3,150.4 | 3,435.1 | 3,434.1 | 3,685 | |
Operating Expenses & Income | |||||||
Operating Income | 1,825.9 | 1,488.4 | 1,750.3 | 1,887 | 1,765 | 1,936.5 | |
Total Operating Expenses | 1,310.6 | 1,237.6 | 1,400.1 | 1,548.1 | 1,669.1 | 3,355.6 | |
R&D Expenses | 144.5 | 98.17 | 93.06 | 95.07 | 97.35 | 96.65 | |
Selling General & Admin Expenses | 1,461.6 | 1,429.6 | 1,491.2 | 1,568.8 | 389.4 | 1,768.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (403.9) | (295.3) | (242.8) | (228) | (155.8) | (139.7) | |
Interest Income | 69.6 | 76.11 | 76.48 | 69.09 | 89.26 | 65.8 | |
Income Tax Expense | 430.8 | 341.7 | 329.9 | 407.4 | 518.3 | 402.9 | |
Net Income | |||||||
Net Income | 972.8 | 740.3 | 981.6 | 993.6 | 980.7 | 1,058.5 | |
Supplemental | |||||||
EBIT | 1,494.4 | 1,204.4 | 1,485.6 | 1,677.9 | 1,765 | - | |
EBITDA | 2,704.4 | 2,300.6 | 2,592.8 | 2,769.3 | 3,052.1 | - | |