
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,771.8 | 7,838.7 | 8,678.4 | 8,729.1 | 8,818.6 | 8,770.6 | |
COGS | 5,295.1 | 5,316.9 | 5,712.6 | 5,802.6 | 5,662.3 | 5,716.1 | |
Gross Profit | 2,476.7 | 2,521.9 | 2,965.7 | 2,926.5 | 3,156.3 | 3,054.5 | |
Operating Expenses & Income | |||||||
Operating Income | 718.3 | 339.4 | 557.7 | 361.5 | 467.7 | 356 | |
Total Operating Expenses | 1,758.5 | 2,182.5 | 2,408 | 2,565 | 8,350.9 | 5,602.6 | |
R&D Expenses | 183.2 | 191.5 | 179.8 | 162.2 | 199 | 206.5 | |
Selling General & Admin Expenses | 298.1 | 382.9 | 408.1 | 442.4 | 1,711.3 | 719.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (70.79) | (96.58) | (70.23) | (87.17) | (83.11) | (88.07) | |
Interest Income | 31.33 | 29.97 | 29.98 | 28.59 | 31.37 | 32.7 | |
Income Tax Expense | 101.9 | 50.04 | 107.6 | 27.83 | - | 33.11 | |
Net Income | |||||||
Net Income | 558.8 | 237.5 | 428.9 | 322.4 | 241.4 | 134.4 | |
Supplemental | |||||||
EBIT | 773.2 | 412.2 | 625.6 | 441.6 | - | - | |
EBITDA | 908.8 | 562.3 | 876.7 | 604.5 | - | - | |