
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,356.8 | 6,434 | 6,463 | 5,773.3 | 4,165.5 | 8,960.4 | |
COGS | 2,319.1 | 2,994.5 | 2,843.4 | 2,865 | 2,434.5 | 5,252.5 | |
Gross Profit | 3,037.7 | 3,439.5 | 3,619.6 | 2,908.3 | 1,731 | 3,707.9 | |
Operating Expenses & Income | |||||||
Operating Income | 988.1 | 1,423.7 | 1,638.9 | 1,343.5 | 628.9 | 1,512.6 | |
Total Operating Expenses | 2,182.2 | 2,143.9 | 1,980.7 | 1,564.8 | 1,102.1 | 2,195.3 | |
R&D Expenses | 248 | 259.1 | 289.7 | 266 | 244 | 450.2 | |
Selling General & Admin Expenses | 309.9 | 284.8 | 91.03 | 299.2 | 340.4 | 499.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (61.3) | (88.25) | (125.4) | (126.9) | (105.6) | (247.4) | |
Interest Income | 24.71 | 24.56 | 33.92 | 61.9 | 65.22 | 101.5 | |
Income Tax Expense | 160.1 | 209.6 | 254.3 | 206 | 80.23 | 221.2 | |
Net Income | |||||||
Net Income | 785.5 | 1,122.8 | 1,318.6 | 1,061.2 | 470.6 | 1,166.4 | |
Supplemental | |||||||
EBIT | 1,009.7 | 1,487.4 | 1,709 | 1,343.8 | 595.5 | 1,468.9 | |
EBITDA | 1,399.5 | 1,858.5 | 2,114.6 | 1,738.7 | 1,035.4 | 2,307.5 | |