
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,142.4 | 3,765.5 | 4,360.4 | 4,731 | 4,851.4 | 4,771.6 | |
COGS | 2,171 | 2,375.3 | 2,437.1 | 2,682.3 | 2,819.3 | 2,769.6 | |
Gross Profit | 971.4 | 1,390.2 | 1,923.3 | 2,048.7 | 2,032.1 | 2,002 | |
Operating Expenses & Income | |||||||
Operating Income | 1,101.7 | 380.8 | 675 | 750 | 803.2 | 789.1 | |
Total Operating Expenses | 1,153.3 | 1,198.4 | 1,248.4 | 1,298.7 | 1,228.9 | 1,212.9 | |
R&D Expenses | 700.2 | 777 | 841.9 | 796.4 | 727.9 | 730.5 | |
Selling General & Admin Expenses | 282.2 | 234.2 | 245.2 | 289.1 | 280.8 | 280.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (28.05) | (19.32) | (34.73) | (39.61) | (33.12) | (29.32) | |
Interest Income | 0.357 | 2.144 | 23.71 | 32.23 | 32.26 | 25.76 | |
Income Tax Expense | 44.01 | 116.4 | 194.7 | 134.1 | 105.7 | 91.68 | |
Net Income | |||||||
Net Income | 1,249.1 | 216.8 | 126.2 | 157.3 | 441.1 | 339.3 | |
Supplemental | |||||||
EBIT | 1,104.2 | 352.5 | 675 | 239.9 | 803.2 | 661 | |
EBITDA | 1,576.7 | 823.4 | 1,163.3 | 746.9 | 1,352.3 | 1,216.7 | |