
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,977.2 | 2,671.7 | 3,049.6 | 3,025.9 | 3,049 | 3,039.8 | |
COGS | 1,222.9 | 1,149.7 | 1,345.3 | 1,314.7 | 1,347.6 | 1,376.6 | |
Gross Profit | 1,754.4 | 1,521.9 | 1,704.3 | 1,711.2 | 1,701.4 | 1,663.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,517.9 | 1,400.9 | 1,589.9 | 1,451.6 | 1,580.8 | 1,595 | |
Total Operating Expenses | 236.4 | 121 | 114.4 | 259.6 | 1,468.3 | 827.8 | |
R&D Expenses | 246.6 | 272.3 | - | - | - | - | |
Selling General & Admin Expenses | 90.24 | 92.97 | 106.3 | 105.5 | 41.02 | 41.92 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (103.8) | (92.04) | (57.28) | (46.72) | (32.87) | (27.73) | |
Interest Income | 9.282598 | 16.77 | 16.12 | 20.47 | 23.39 | 16.77 | |
Income Tax Expense | 390.5 | 348.4 | 405.8 | 404.8 | - | 224.1 | |
Net Income | |||||||
Net Income | 829.2 | 840.4 | 902.3 | 780.8 | 948.3 | 957.7 | |
Supplemental | |||||||
EBIT | 1,644.8 | 1,409.5 | 1,581.3 | 1,588.6 | - | - | |
EBITDA | 2,478.2 | 2,187.6 | 2,505.8 | 2,511.5 | - | - | |