
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,607.3 | 2,511.1 | 2,517.7 | 2,449.9 | 2,858.5 | 2,932.3 | |
COGS | 1,475.5 | 1,323.3 | 1,356.1 | 1,391.6 | 2,149.2 | 2,247.2 | |
Gross Profit | 1,131.8 | 1,187.8 | 1,161.6 | 1,058.3 | 709.4 | 685.1 | |
Operating Expenses & Income | |||||||
Operating Income | 852.4 | 1,048.8 | 991.7 | 813.2 | 709.4 | 712.4 | |
Total Operating Expenses | 279.4 | 139 | 169.9 | 245.1 | 2,070.7 | 367.5 | |
R&D Expenses | 232.4 | 192.4 | 168.3 | 172.7 | 219.5 | 332.5 | |
Selling General & Admin Expenses | 87.94 | 122.3 | 129.7 | 125.4 | 67.48 | 94.32 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.616521) | (6.97791) | (10.08) | (23.72) | (40.42) | (40.44) | |
Interest Income | 4.903935 | 17.65 | 18.16 | 20.42 | 33.35 | 27.98 | |
Income Tax Expense | 95.37 | 137.8 | 152 | 127.6 | 106.9 | 80.43 | |
Net Income | |||||||
Net Income | 758.4 | 934.3 | 873.2 | 741.2 | 601.4 | 568 | |
Supplemental | |||||||
EBIT | 850 | 886.6 | 795.2 | 733.9 | 709.4 | - | |
EBITDA | 993.5 | 1,061.4 | 990.1 | 1,003.1 | 978.6 | - | |