
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 32,469.1 | 28,073.2 | 29,513.9 | 37,989.8 | 29,694.8 | 29,230.5 | |
COGS | 30,102 | 25,891.6 | 27,023.1 | 34,874.8 | 27,079.7 | 26,626 | |
Gross Profit | 2,367 | 2,181.6 | 2,490.9 | 3,115 | 2,615.1 | 2,604.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,115.9 | 1,250 | 1,271 | 1,775.4 | 1,440.1 | 1,407 | |
Total Operating Expenses | 1,132.2 | 1,245.3 | 1,219.9 | 1,339.6 | 1,175 | 1,197.5 | |
R&D Expenses | 70.36 | 81.97 | 100.7 | 111.2 | 128.1 | 132.2 | |
Selling General & Admin Expenses | 137.1 | 158.1 | 155.4 | 161.3 | 160.9 | 159.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (56.4) | (116.9) | (162.1) | (245) | (170.6) | (171.3) | |
Interest Income | 2.39 | 9.087 | 32.16 | 52.48 | 50.7 | 47.11 | |
Income Tax Expense | 210.6 | 247.2 | 196.3 | 388.5 | 225.8 | 211.9 | |
Net Income | |||||||
Net Income | 794 | 820.3 | 847.4 | 1,398.7 | 719.2 | 693.1 | |
Supplemental | |||||||
EBIT | 1,116.5 | 1,250 | 1,271 | 2,175.4 | 1,229.5 | 1,120.8 | |
EBITDA | 1,182.3 | 1,319.4 | 1,345.1 | 2,249.1 | 1,302.4 | 1,194 | |