
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,750.3 | 2,102.3 | 1,760.6 | 1,531.8 | 3,191.5 | 3,262.9 | |
COGS | 1,055.7 | 888.1 | 715.9 | 649.7 | 1,261.7 | 1,325.9 | |
Gross Profit | 1,694.6 | 1,214.2 | 1,044.7 | 882.1 | 1,929.8 | 1,937 | |
Operating Expenses & Income | |||||||
Operating Income | 1,014.1 | 729.7 | 458.2 | 331.1 | 1,161.9 | 1,143.2 | |
Total Operating Expenses | 662.8 | 590.5 | 586.5 | 551 | 767.9 | 813.3 | |
R&D Expenses | 282.2 | 242.1 | 237.8 | 254.2 | 388.6 | 379.8 | |
Selling General & Admin Expenses | 114.5 | 111.6 | 104.7 | 122.2 | 156.9 | 121.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.168) | (5.702) | (2.224) | (1.326) | (1.158) | (1.201) | |
Interest Income | 3.203 | 6.433 | 28.95 | 60.3 | 59.15 | 46.15 | |
Income Tax Expense | 218.5 | 142.1 | 93.61 | 76.86 | 230.6 | 246.9 | |
Net Income | |||||||
Net Income | 827.7 | 597.3 | 425.9 | 320.8 | 1,010.7 | 1,001.9 | |
Supplemental | |||||||
EBIT | 1,051.1 | 739.6 | 508.5 | 394.2 | 1,161.9 | 1,245.3 | |
EBITDA | 1,090.9 | 782.2 | 550.1 | 430.8 | 1,196.3 | 1,280.3 | |