
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,379.5 | 3,086.2 | 3,543.8 | 3,650 | 4,069.7 | 8,155.9 | |
COGS | 1,964.5 | 1,666 | 1,837 | 1,910.7 | 2,051.9 | 4,203.7 | |
Gross Profit | 1,415 | 1,420.2 | 1,706.8 | 1,739.3 | 2,017.8 | 3,952.2 | |
Operating Expenses & Income | |||||||
Operating Income | 532.8 | 519.1 | 610.6 | 552.5 | 551.9 | 979.2 | |
Total Operating Expenses | 882.3 | 901.2 | 1,096.2 | 1,186.8 | 1,465.9 | 2,972.9 | |
R&D Expenses | 129.1 | 124.2 | 127 | 140.7 | 135.9 | 256.2 | |
Selling General & Admin Expenses | 171.3 | 178.8 | 177.1 | 188.2 | 229.2 | 337.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.743) | (17.95) | (31.88) | (31.16) | (21.19) | (47.31) | |
Interest Income | 28.46 | 27.73 | 81.75 | 56.2 | 71.97 | 80.4 | |
Income Tax Expense | 93.09 | 98.72 | 127.4 | 147.9 | 111.1 | 240.2 | |
Net Income | |||||||
Net Income | 468.1 | 448.1 | 530.4 | 460.8 | 502.4 | 895.5 | |
Supplemental | |||||||
EBIT | 571 | 564.7 | 689.7 | 639.8 | 585.6 | 1,100.2 | |
EBITDA | 795.3 | 794 | 913.5 | 893.9 | 743.6 | 1,590.2 | |