| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,234.9 | 4,598.1 | 4,523.4 | 4,961.3 | 4,876.2 | 4,757 | |
COGS | 1,302.3 | 2,112.7 | 2,209.6 | 2,696.9 | 2,932.6 | 2,958.4 | |
Gross Profit | 1,932.6 | 2,485.4 | 2,313.9 | 2,264.5 | 1,943.5 | 1,798.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,068.1 | 1,276.9 | 1,110.7 | 999.8 | 1,579.6 | 1,374.4 | |
Total Operating Expenses | 864.4 | 1,208.5 | 1,203.2 | 1,264.7 | 3,296.5 | 1,949.9 | |
R&D Expenses | 20.49 | 20.87 | 11.06 | 12.85 | 11.79 | 11.96 | |
Selling General & Admin Expenses | 177.1 | 241.6 | 259.4 | 305.1 | 65.02 | 207.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (713.2) | (1,187.8) | (1,014) | (1,006.1) | (969.7) | (955.3) | |
Interest Income | 9.342329 | 17.43 | 38.14 | 21.9 | 6.91407 | 5.663373 | |
Income Tax Expense | 116.2 | 148.3 | 131 | 174.7 | - | 160.4 | |
Net Income | |||||||
Net Income | 689.2 | 775.8 | 627.2 | 566.5 | 505.9 | 450.4 | |
Supplemental | |||||||
EBIT | 1,547.1 | 2,016 | 1,814.5 | 1,689.3 | - | - | |
EBITDA | 2,521.1 | 3,653.9 | 3,522.6 | 3,743.8 | - | - | |
