
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,535.6 | 5,061.6 | 5,505.5 | 5,893.8 | 6,452.9 | 6,153.5 | |
COGS | 1,767.6 | 2,040.1 | 2,218.5 | 2,479.1 | 2,732.4 | 2,532.6 | |
Gross Profit | 2,768 | 3,021.5 | 3,287.1 | 3,414.7 | 3,720.5 | 3,620.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,113.2 | 1,426.9 | 1,444.3 | 1,393.8 | 1,704.8 | 1,663 | |
Total Operating Expenses | 1,612.3 | 1,789.6 | 1,911.6 | 4,500.1 | 4,748.1 | 4,490.5 | |
R&D Expenses | 287.6 | 353.4 | 310.4 | 271.4 | 194.3 | 195 | |
Selling General & Admin Expenses | 403 | 413.3 | 425.4 | 1,749.6 | 1,821.3 | 1,762.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.98) | (23.15) | (35.36) | (38.74) | (38.66) | (34.16) | |
Interest Income | 6.309 | 31.17 | 80.2 | 85.76 | 75.08 | 72.26 | |
Income Tax Expense | 264.8 | 305.2 | 300.9 | - | - | - | |
Net Income | |||||||
Net Income | 831.9 | 1,094.4 | 1,128.5 | 1,449.6 | 1,559.1 | 1,422 | |
Supplemental | |||||||
EBIT | 1,113.2 | 1,426.9 | 1,444.3 | - | - | - | |
EBITDA | 1,280.5 | 1,613.2 | 1,645.2 | - | - | - | |