
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,989.2 | 17,475.7 | 18,727.5 | 14,280.5 | 13,872.8 | 14,052.3 | |
COGS | 12,867.6 | 14,079.2 | 14,984 | 11,303.8 | 11,200.9 | 11,302.6 | |
Gross Profit | 3,121.6 | 3,396.5 | 3,743.4 | 2,976.7 | 2,671.9 | 2,749.7 | |
Operating Expenses & Income | |||||||
Operating Income | 629.1 | 669.8 | 588.9 | 674.1 | 329 | 277 | |
Total Operating Expenses | 2,492.5 | 2,726.7 | 3,154.5 | 2,302.7 | 2,342.9 | 3,887.3 | |
R&D Expenses | 714.8 | 889.8 | 1,074.6 | 897.4 | 833.7 | 835.5 | |
Selling General & Admin Expenses | 1,147.7 | 1,155.9 | 1,355.1 | 1,253.9 | 211.3 | 1,604.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (260) | (235.7) | (198.8) | (204.4) | (145.7) | (112.7) | |
Interest Income | 11.16 | 7.091086 | 24.12 | 33.2 | 19.65 | 16.82 | |
Income Tax Expense | 45.78 | 22.61 | 6.870812 | 49.1 | 25.32 | 3.032144 | |
Net Income | |||||||
Net Income | 549.2 | 612.8 | 524.8 | 548 | 227 | 228.5 | |
Supplemental | |||||||
EBIT | 827.2 | 850.6 | 646.3 | 441.3 | 329 | - | |
EBITDA | 1,279.9 | 1,339.4 | 1,144.1 | 878 | 1,063.6 | - | |