

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,416.7 | 15,773.6 | 17,156.2 | 17,325.4 | 19,818.5 | 20,732.8 | |
COGS | 13,024.6 | 13,082.3 | 13,424.6 | 13,276.8 | 15,151.7 | 15,838 | |
Gross Profit | 2,392 | 2,691.3 | 3,731.6 | 4,048.6 | 4,666.8 | 4,894.8 | |
Operating Expenses & Income | |||||||
Operating Income | 877.3 | 1,151.6 | 1,691.4 | 1,728.3 | 1,612.2 | 1,759 | |
Total Operating Expenses | 1,514.7 | 1,539.7 | 2,040.2 | 2,320.3 | 18,206.3 | 10,909.2 | |
R&D Expenses | 627 | 637.9 | 952.3 | 1,085.8 | 1,324.7 | 1,374.5 | |
Selling General & Admin Expenses | 394.1 | 430.7 | 478.7 | 567.7 | 488.7 | 291.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (42.83) | (57.17) | (80.23) | (88.56) | (80.64) | (73) | |
Interest Income | 72.86 | 52.16 | 48.93 | 24.84 | 14.95 | 10.25 | |
Income Tax Expense | 114.9 | 140.6 | 225.8 | 244.7 | - | 129.5 | |
Net Income | |||||||
Net Income | 633.9 | 907.2 | 1,317.2 | 1,319.6 | 1,224.6 | 1,228.4 | |
Supplemental | |||||||
EBIT | 772.7 | 957.1 | 1,521.7 | 1,527.2 | - | - | |
EBITDA | 983 | 1,183.6 | 1,791.7 | 1,832.2 | - | - | |