
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,491.2 | 9,570.3 | 9,665.7 | 11,467.9 | 10,722.5 | 9,819.9 | |
COGS | 8,216.4 | 8,324.5 | 8,340.6 | 9,904 | 9,031.5 | 8,426.7 | |
Gross Profit | 1,274.7 | 1,245.8 | 1,325.1 | 1,563.9 | 1,691.1 | 1,393.3 | |
Operating Expenses & Income | |||||||
Operating Income | 869.8 | 853.8 | 896.4 | 963 | 1,118.4 | 773 | |
Total Operating Expenses | 405 | 391.9 | 428.7 | 600.9 | 9,604.1 | 4,670.2 | |
R&D Expenses | 174 | 188.8 | 184.2 | 181.7 | 194.1 | 193.9 | |
Selling General & Admin Expenses | 161.9 | 168.7 | 188.5 | 210.1 | 79.11 | 443.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.34) | (29.69) | (33.2) | (61.29) | (57.14) | (59.26) | |
Interest Income | 38.75 | 53.81 | 68.87 | 54.23 | 49.67 | 62.23 | |
Income Tax Expense | 112.3 | 110.5 | 115.2 | 141.6 | - | 79.26 | |
Net Income | |||||||
Net Income | 666.6 | 658 | 685.2 | 719.7 | 734.8 | 737.7 | |
Supplemental | |||||||
EBIT | 898.9 | 884.5 | 923.3 | 1,031.9 | - | - | |
EBITDA | 1,161.8 | 1,147.5 | 1,186.7 | 1,308.6 | - | - | |