

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,489.7 | 14,412.4 | 16,298.6 | 16,485.8 | 17,738.7 | 18,148.8 | |
COGS | 12,265.7 | 11,863.3 | 12,933.1 | 12,643.5 | 13,342.7 | 13,580.1 | |
Gross Profit | 2,224 | 2,549.1 | 3,365.5 | 3,842.4 | 4,395.9 | 4,568.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,083.7 | 1,179.6 | 2,086.2 | 2,442.5 | 2,200.9 | 2,450.2 | |
Total Operating Expenses | 1,140.4 | 1,369.5 | 1,279.3 | 1,399.9 | 15,537.7 | 8,580.5 | |
R&D Expenses | 601.9 | 657.8 | 739.8 | 774.2 | 858.9 | 886.6 | |
Selling General & Admin Expenses | 300.8 | 290.3 | 313.9 | 375.1 | 497.1 | 370 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (61.64) | (90.3) | (54.17) | (40.75) | (43.04) | (47.08) | |
Interest Income | 66.22 | 77.37 | 82.61 | 62.99 | 29.64 | 20.87 | |
Income Tax Expense | 91.96 | 106.1 | 258.2 | 282.8 | - | 173 | |
Net Income | |||||||
Net Income | 908.5 | 987.4 | 1,715.6 | 2,022 | 2,191.3 | 2,226.7 | |
Supplemental | |||||||
EBIT | 844.5 | 1,036.5 | 1,685.9 | 1,967.7 | - | - | |
EBITDA | 1,045.1 | 1,263 | 1,994.7 | 2,314.2 | - | - | |