
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,807.2 | 3,914.8 | 4,306.9 | 3,271.4 | 2,688.9 | 2,699.2 | |
COGS | 2,262.7 | 2,407 | 2,692.1 | 1,854.8 | 1,518.2 | 1,575.9 | |
Gross Profit | 1,544.6 | 1,507.9 | 1,614.7 | 1,416.6 | 1,170.8 | 1,123.2 | |
Operating Expenses & Income | |||||||
Operating Income | 632.3 | 437 | 712.8 | 682.9 | 600.5 | 588.5 | |
Total Operating Expenses | 912.3 | 1,070.9 | 901.9 | 733.7 | 2,088.5 | 1,371.4 | |
R&D Expenses | 218.7 | 264.7 | 242.7 | 187.2 | 160.8 | 153.4 | |
Selling General & Admin Expenses | 203.9 | 218 | 278.9 | 267.9 | 206.3 | 356.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (33.93) | (26.97) | (27.91) | (46.14) | (35.56) | (34.23) | |
Interest Income | 10.05 | 10.76 | 12.2 | 16.93 | 6.38059 | 8.200749 | |
Income Tax Expense | 61.82 | 75.68 | 117.8 | 116.8 | - | 42.85 | |
Net Income | |||||||
Net Income | 573.9 | 348.6 | 562.5 | 539 | 467.1 | 466.2 | |
Supplemental | |||||||
EBIT | 589.2 | 546.5 | 758.9 | 678 | - | - | |
EBITDA | 635.4 | 596.9 | 812.3 | 728.1 | - | - | |