
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,329.1 | 5,130.7 | 5,604.6 | 6,084 | 6,620.7 | 6,828.8 | |
COGS | 2,128.5 | 2,596.5 | 2,911 | 3,074.2 | 3,401.9 | 3,518.4 | |
Gross Profit | 2,200.6 | 2,534.2 | 2,693.6 | 3,009.8 | 3,218.9 | 3,310.4 | |
Operating Expenses & Income | |||||||
Operating Income | 850.2 | 1,022.5 | 1,007.5 | 1,018.6 | 1,140.5 | 1,126.7 | |
Total Operating Expenses | 1,350.5 | 1,511.8 | 1,686.1 | 1,991.2 | 5,480.2 | 4,034.6 | |
R&D Expenses | 376 | 435 | 472.6 | 529.3 | 578.9 | 607 | |
Selling General & Admin Expenses | 275.6 | 306 | 343.6 | 370.4 | 404.3 | 1,443.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.38) | (17.36) | (20.94) | (18.67) | (15.56) | (16.88) | |
Interest Income | 9.526912 | 20.98 | 21.44 | 11.69 | 9.367265 | 6.736032 | |
Income Tax Expense | 86.32 | 99.45 | 84.11 | 86.47 | - | 79.81 | |
Net Income | |||||||
Net Income | 746.2 | 902.7 | 910.2 | 921.1 | 1,016.4 | 1,058.5 | |
Supplemental | |||||||
EBIT | 719.2 | 858.8 | 825.8 | 926.6 | - | - | |
EBITDA | 1,009 | 1,162.7 | 1,156.7 | 1,270.3 | - | - | |