
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,873.8 | 6,023.3 | 6,026.7 | 5,990.9 | 5,559.1 | 5,525.5 | |
COGS | 4,014.2 | 4,146.5 | 4,117.4 | 4,009.3 | 3,487.9 | 3,347.7 | |
Gross Profit | 1,859.6 | 1,876.8 | 1,909.3 | 1,981.5 | 2,071.2 | 2,177.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,421.5 | 1,326.5 | 1,359.4 | 1,384.3 | 1,703.7 | 1,705.7 | |
Total Operating Expenses | 438.1 | 550.3 | 549.9 | 597.2 | 3,855.3 | 2,278.4 | |
R&D Expenses | 76.18 | 71.52 | 98.43 | 63.85 | 71.64 | 80.46 | |
Selling General & Admin Expenses | 223.6 | 258 | 301.5 | 303.8 | 80.26 | 29.67 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (301) | (338.3) | (326.3) | (305.8) | (209.3) | (206.7) | |
Interest Income | 18.34 | 10.99 | 22.52 | 19.61 | 15.38 | 14.68 | |
Income Tax Expense | 119 | 135.1 | 144.4 | 162.8 | - | 119.9 | |
Net Income | |||||||
Net Income | 1,238.3 | 1,139.3 | 1,165.8 | 1,168.1 | 1,231 | 1,251.5 | |
Supplemental | |||||||
EBIT | 1,494.1 | 1,503.8 | 1,508.8 | 1,530.2 | - | - | |
EBITDA | 2,045.6 | 2,186.4 | 2,285 | 2,345.7 | - | - | |