
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,756.5 | 6,287.1 | 6,604.1 | 7,366.4 | 7,619.5 | 7,431 | |
COGS | 5,071.6 | 4,733.7 | 4,853.7 | 5,336 | 5,735.7 | 5,728.4 | |
Gross Profit | 1,685 | 1,553.3 | 1,750.4 | 2,030.4 | 1,883.8 | 1,702.5 | |
Operating Expenses & Income | |||||||
Operating Income | 685.1 | 743.8 | 764.8 | 949.6 | 702.9 | 550.4 | |
Total Operating Expenses | 1,013.6 | 1,039.3 | 985.6 | 6,416.8 | 6,916.6 | 6,880.6 | |
R&D Expenses | 350.4 | 383.3 | 385.8 | 382 | 382.7 | 372.9 | |
Selling General & Admin Expenses | 268.5 | 291.3 | 330.5 | 698.7 | 798.2 | 779.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.32) | (26.02) | (51.02) | (55.19) | (67.41) | (69.78) | |
Interest Income | 16.65 | 31.52 | 86.72 | 153 | 174.6 | 181.4 | |
Income Tax Expense | 113.6 | 126.9 | 128.7 | - | - | - | |
Net Income | |||||||
Net Income | 566.4 | 590.9 | 715 | 984.6 | 641.7 | 459.4 | |
Supplemental | |||||||
EBIT | 685.1 | 743.8 | 764.8 | - | - | - | |
EBITDA | 1,058.9 | 1,175.4 | 1,210.9 | - | - | - | |