
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,355.7 | 3,628.1 | 3,906.5 | 4,674.4 | 4,787 | 4,848 | |
COGS | 2,081.5 | 2,213.4 | 2,309.9 | 2,725.8 | 2,782.5 | 4,131 | |
Gross Profit | 1,274.2 | 1,414.7 | 1,596.6 | 1,948.6 | 4,787 | 4,806.5 | |
Operating Expenses & Income | |||||||
Operating Income | 527.5 | 588 | 672.8 | 852.4 | 780.6 | 783.3 | |
Total Operating Expenses | 746.7 | 826.7 | 923.8 | 1,096.2 | 4,006.4 | 574 | |
R&D Expenses | 138.6 | 151.4 | 159.8 | 180.6 | 176.6 | 265.1 | |
Selling General & Admin Expenses | 308 | 370.8 | 390.2 | 504 | 272.9 | 863.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (23.16) | (26) | (42.99) | (41.97) | (30.51) | (31.15) | |
Interest Income | 8.015006 | 10.88 | 17.73 | 30.34 | 10.44 | 6.515897 | |
Income Tax Expense | 70.41 | 93.14 | 109.1 | 140 | 135.1 | 99.91 | |
Net Income | |||||||
Net Income | 448.6 | 488.6 | 558.1 | 700.3 | 641.6 | 634.4 | |
Supplemental | |||||||
EBIT | 538.9 | 606 | 709.2 | 889 | 776.7 | - | |
EBITDA | 712.8 | 809.9 | 953.4 | 1,147.7 | 1,035.4 | - | |