
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,639.4 | 4,551.7 | 4,727.3 | 4,479.3 | 4,516.8 | 4,543.3 | |
COGS | 2,629.3 | 2,766.7 | 2,801 | 2,675.1 | 2,643.2 | 2,641.8 | |
Gross Profit | 2,010.2 | 1,785 | 1,926.3 | 1,804.3 | 1,873.5 | 1,901.6 | |
Operating Expenses & Income | |||||||
Operating Income | 886.2 | 436.3 | 505.9 | (363.5) | 205.9 | 166.1 | |
Total Operating Expenses | 1,123.9 | 1,348.7 | 1,420.3 | 2,167.8 | 4,310.9 | 3,421 | |
R&D Expenses | 572.3 | 563.8 | 518 | 531.1 | 520.3 | 521.9 | |
Selling General & Admin Expenses | 353.9 | 399.9 | 390 | 562.5 | 700.6 | 615 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.64) | (35.02) | (0.265178) | (0.505428) | (30.36) | (29.58) | |
Interest Income | 33.15 | 44.36 | 48.41 | 43.51 | 37.37 | 25.32 | |
Income Tax Expense | 39.64 | 8.282392 | (13.52) | 116.4 | - | 5.719666 | |
Net Income | |||||||
Net Income | 846.9 | 514.2 | 603.9 | (250.3) | 105 | 51.88 | |
Supplemental | |||||||
EBIT | 749.9 | 293.5 | 379 | (221.1) | - | - | |
EBITDA | 796 | 345.5 | 451.8 | (144.3) | - | - | |