| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,668.2 | 7,625.6 | 7,011.8 | 8,121.1 | 7,366.2 | 14,779 | |
COGS | 4,068.8 | 3,595.5 | 3,640.3 | 4,199.1 | 3,828.1 | 7,634.8 | |
Gross Profit | 4,599.4 | 4,030.1 | 3,371.5 | 3,921.9 | 3,538.1 | 7,144.2 | |
Operating Expenses & Income | |||||||
Operating Income | 2,172.6 | 628.8 | 709.3 | (336.1) | (804.5) | (1,516.3) | |
Total Operating Expenses | 2,426.8 | 3,401.3 | 2,662.2 | 4,258.1 | 4,342.5 | 8,660.5 | |
R&D Expenses | 913.1 | 637.4 | 658.1 | 585.8 | 483.1 | 725.1 | |
Selling General & Admin Expenses | 1,323.8 | 1,238.2 | 1,161 | 1,143.5 | 1,007.3 | 2,166 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (63.32) | (48.06) | (19.47) | (8.611) | (7.168) | (292.7) | |
Interest Income | 125.4 | 145 | 192.1 | 237.2 | 188.2 | 276.8 | |
Income Tax Expense | 460.1 | 166.2 | 97.85 | 110.7 | 160.1 | 393.5 | |
Net Income | |||||||
Net Income | 1,846.6 | 608.2 | 804.9 | (209.2) | (776.1) | (1,356.1) | |
Supplemental | |||||||
EBIT | 705.5 | 821.9 | 921.1 | 560.9 | 509.2 | 730.5 | |
EBITDA | 1,115.3 | 1,199.6 | 1,219.1 | 748.4 | 641.8 | 1,043.7 | |
