
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,481.1 | 7,819.4 | 8,894.8 | 9,480.7 | 9,981.6 | 10,150.9 | |
COGS | 4,261.8 | 5,640.4 | 6,306 | 6,662.3 | 6,947.4 | 7,123.8 | |
Gross Profit | 2,219.3 | 2,178.9 | 2,588.7 | 2,818.4 | 3,034.3 | 3,027.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,442 | 903.6 | 1,211.3 | 1,410.9 | 1,561.5 | 1,388.8 | |
Total Operating Expenses | 777.3 | 1,275.3 | 1,377.4 | 1,407.5 | 8,420.1 | 5,407.2 | |
R&D Expenses | 153.7 | 206.7 | 228.4 | 300.4 | 315.5 | 329.2 | |
Selling General & Admin Expenses | 626.5 | 642.9 | 728 | 848 | 248.9 | 1,213.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (215.5) | (170.4) | (155.8) | (139) | (139.7) | (151.3) | |
Interest Income | 17.3 | 14.98 | 17.36 | 12.36 | 14.14 | 10.88 | |
Income Tax Expense | 230.6 | 250 | 231.3 | 276 | - | 135 | |
Net Income | |||||||
Net Income | 1,052.7 | 478.7 | 773.1 | 891 | 757.5 | 746 | |
Supplemental | |||||||
EBIT | 1,263.4 | 1,128 | 1,405.1 | 1,420.5 | - | - | |
EBITDA | 1,777.7 | 1,722.8 | 2,035.2 | 2,068.6 | - | - | |