
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,849 | 4,041.8 | 4,715.3 | 5,920.8 | 6,643.7 | 6,796.2 | |
COGS | 1,646.9 | 1,293.4 | 1,397.1 | 1,629 | 1,886.3 | 1,804.1 | |
Gross Profit | 2,202.1 | 2,748.4 | 3,318.2 | 4,291.8 | 4,757.4 | 4,992.1 | |
Operating Expenses & Income | |||||||
Operating Income | 568.8 | 914.9 | 1,360.3 | 1,848.7 | 1,940.8 | 2,028.8 | |
Total Operating Expenses | 1,633.3 | 1,833.5 | 1,957.9 | 2,443.1 | 2,816.6 | 3,407.5 | |
R&D Expenses | 147.7 | 137.7 | 173.2 | 173.8 | 260.1 | 280.5 | |
Selling General & Admin Expenses | 362.8 | 378.3 | 372 | 438.7 | 1,843.9 | 1,720.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.235442) | (5.520159) | (3.972513) | (7.639031) | (6.815098) | (7.094436) | |
Interest Income | 39.72 | 72.64 | 96.85 | 125.6 | 58.87 | 40.22 | |
Income Tax Expense | 132.2 | 132.8 | 210.9 | 298.8 | 321.3 | 237.7 | |
Net Income | |||||||
Net Income | 440.4 | 780 | 1,150.9 | 1,557 | 1,738.7 | 1,768.6 | |
Supplemental | |||||||
EBIT | 583.8 | 852.3 | 1,248.6 | 1,671.4 | 1,940.8 | - | |
EBITDA | 723.8 | 998.9 | 1,389.8 | 1,800.8 | 2,100.9 | - | |