
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,608.5 | 2,603.6 | 2,694.1 | 3,241.2 | 3,380.1 | 3,545.8 | |
COGS | 2,088.8 | 1,514.6 | 1,585.2 | 1,962.3 | 2,289 | 2,437.2 | |
Gross Profit | 1,519.7 | 1,089 | 1,108.9 | 1,279 | 1,091.1 | 1,108.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,059.4 | 674.1 | 542.1 | 721.2 | 669.3 | 716.9 | |
Total Operating Expenses | 463.2 | 509.1 | 566.8 | 557.8 | 421.9 | 463.3 | |
R&D Expenses | 281.7 | 358 | 427.5 | 388.7 | 262.5 | 376.3 | |
Selling General & Admin Expenses | 162 | 131.6 | 128.4 | 156.4 | 155.6 | 123.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.677) | (6.625) | (13.14) | (11.35) | (9.109) | (13.18) | |
Interest Income | 1.572 | 4.503 | 12.33 | 24.96 | 19.58 | 16.56 | |
Income Tax Expense | 197.6 | 122.8 | 91.49 | 146.6 | 119.4 | 128.6 | |
Net Income | |||||||
Net Income | 855.1 | 544.7 | 450.2 | 671.1 | 547.9 | 585.7 | |
Supplemental | |||||||
EBIT | 1,059.4 | 674.1 | 554.9 | 829 | 669.3 | 697.3 | |
EBITDA | 1,331.7 | 917.4 | 838.9 | 1,117.2 | 960.2 | 990.6 | |