
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,564.7 | 9,677 | 8,364.3 | 8,755.7 | 8,855.5 | 9,248.1 | |
COGS | 6,933.8 | 7,103.2 | 6,086.8 | 6,225 | 6,309.2 | 6,568.2 | |
Gross Profit | 2,630.9 | 2,573.8 | 2,277.5 | 2,530.7 | 2,546.3 | 2,679.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,210.7 | 1,149.1 | 963.8 | 1,115.4 | 1,123.8 | 1,186.9 | |
Total Operating Expenses | 8,354 | 8,527.9 | 7,400.5 | 7,640.3 | 7,731.7 | 8,061.2 | |
R&D Expenses | 155.4 | 145.7 | 135.8 | 137.8 | 136.6 | - | |
Selling General & Admin Expenses | 1,420.2 | 1,424.7 | 1,177.9 | 1,277.5 | 1,285.9 | 1,356.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (79.85) | (90.03) | (119) | (117) | (135.4) | (142) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 282.8 | 259.3 | - | - | - | - | |
Net Income | |||||||
Net Income | 841.9 | 810.5 | 503 | 704.9 | 688 | 704.9 | |
Supplemental | |||||||
EBIT | 1,191.9 | 1,165 | 813.7 | 1,070.5 | 1,060.5 | 1,107.7 | |
EBITDA | 1,486.6 | 1,471 | 1,112.1 | 1,382.7 | 1,388.7 | 1,450.4 | |