
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,548.7 | 15,740.6 | 15,907.7 | 16,758.3 | 19,156.9 | 19,575.9 | |
COGS | 8,971.9 | 10,069.4 | 10,272.2 | 11,140.7 | 12,980.5 | 13,320.5 | |
Gross Profit | 4,576.8 | 5,671.1 | 5,635.5 | 5,617.6 | 6,176.4 | 6,255.4 | |
Operating Expenses & Income | |||||||
Operating Income | 648.6 | 759.2 | 449.4 | 550.6 | 1,058.7 | 1,073 | |
Total Operating Expenses | 3,928.2 | 4,911.9 | 5,186.1 | 5,067 | 18,098.1 | 11,073.6 | |
R&D Expenses | 1,754.8 | 2,475.7 | 2,663 | 2,344.7 | 2,435 | 2,474.2 | |
Selling General & Admin Expenses | 462.9 | 636.6 | 755.8 | 839.8 | 613.1 | 2,404.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (45.19) | (53.34) | (38.59) | (51.11) | (41.93) | (39.29) | |
Interest Income | 22.35 | 23.95 | 56.77 | 76.38 | 55.2 | 40.33 | |
Income Tax Expense | (130.6) | (127.6) | (256) | (210.7) | - | 134 | |
Net Income | |||||||
Net Income | 541.5 | 576.9 | 424.9 | 404.6 | 408.9 | 404 | |
Supplemental | |||||||
EBIT | 699.5 | 816.8 | 497.7 | 620.3 | - | - | |
EBITDA | 847.5 | 1,018.4 | 732.4 | 809 | - | - | |