
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,932.2 | 7,008.9 | 7,310 | 9,092.5 | 10,819.3 | 11,579.4 | |
COGS | 5,929.9 | 5,449 | 5,480.5 | 7,395.1 | 8,492.4 | 8,968.8 | |
Gross Profit | 2,002.3 | 1,559.9 | 1,829.5 | 1,697.4 | 2,326.9 | 2,610.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,372.4 | 957.3 | 1,150.5 | 1,155.2 | 1,495.7 | 1,662.3 | |
Total Operating Expenses | 629.9 | 602.6 | 679 | 542.1 | 831.2 | 3,151.9 | |
R&D Expenses | 266.5 | 237.9 | 269.9 | 308.1 | 374.7 | 399.6 | |
Selling General & Admin Expenses | 101.6 | 42.88 | 43.69 | 45.62 | 215.5 | 222.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (22.91) | (36.79) | (35.69) | (25.11) | (15.93) | (16.12) | |
Interest Income | 11.84 | 20.17 | 30.71 | 38.39 | 23.91 | 17.71 | |
Income Tax Expense | 181.4 | 118.5 | 145.5 | 140.3 | 255.8 | 210.1 | |
Net Income | |||||||
Net Income | 1,188.8 | 841.9 | 1,000 | 1,008.2 | 1,271.4 | 1,362 | |
Supplemental | |||||||
EBIT | 1,334.3 | 979.7 | 1,108.1 | 1,017 | 1,495.7 | - | |
EBITDA | 1,408 | 1,123.3 | 1,272.3 | 1,191.7 | 1,722.6 | - | |