
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,264 | 2,917.2 | 3,196.2 | 4,387.3 | 6,573.5 | 6,416.1 | |
COGS | 1,661.1 | 1,431.8 | 1,724.4 | 2,975.6 | 5,357.9 | 5,265.7 | |
Gross Profit | 1,602.9 | 1,485.4 | 1,471.8 | 1,411.8 | 1,215.6 | 1,150.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,118.7 | 1,021.2 | 1,269.3 | 1,092.4 | 1,087.2 | 968.6 | |
Total Operating Expenses | 484.2 | 464.1 | 202.6 | 319.4 | 5,486.3 | 3,481.5 | |
R&D Expenses | 23.36 | 15.63 | 8.336646 | 12 | 9.459146 | 9.437357 | |
Selling General & Admin Expenses | 123.3 | 138 | 137.9 | 132.2 | 33.33 | 189.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (294.2) | (312.5) | (272.7) | (245.1) | (193.6) | (186.5) | |
Interest Income | 13.24 | 24.99 | 48.83 | 24.11 | 6.317173 | 3.529026 | |
Income Tax Expense | 347.2 | 274.6 | 313.1 | 305.8 | - | 121.9 | |
Net Income | |||||||
Net Income | 740.2 | 722.6 | 942.3 | 767.6 | 539.9 | 502.4 | |
Supplemental | |||||||
EBIT | 1,414.4 | 1,334 | 1,547.2 | 1,335.9 | - | - | |
EBITDA | 1,962.4 | 1,964 | 2,278.9 | 2,143.7 | - | - | |