
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,112.2 | 4,261.3 | 5,180.4 | 6,031.9 | 6,138.6 | 5,973.3 | |
COGS | 2,158.6 | 2,172.3 | 2,552.7 | 2,739.2 | 3,559.4 | 3,528.9 | |
Gross Profit | 1,953.6 | 2,089.1 | 2,627.8 | 3,292.6 | 2,579.3 | 2,444.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,244.9 | 1,432.1 | 1,805 | 2,557.8 | 1,766.2 | 1,624.1 | |
Total Operating Expenses | 708.7 | 656.9 | 822.8 | 734.8 | 813.1 | 1,567.1 | |
R&D Expenses | 133.2 | 122 | 139.9 | 173.3 | 147.7 | 185.4 | |
Selling General & Admin Expenses | 328.6 | 280.2 | 469.5 | 369 | 119.6 | 682.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.089366) | (4.082328) | (6.001419) | (7.894921) | (10) | (7.240349) | |
Interest Income | 68.92 | 62.06 | 55.53 | 40.85 | 12.09 | 6.871052 | |
Income Tax Expense | 172.2 | 221.6 | 289.1 | 435 | 332.8 | 263.8 | |
Net Income | |||||||
Net Income | 760 | 880.9 | 1,109.9 | 1,549.2 | 1,090.8 | 972.6 | |
Supplemental | |||||||
EBIT | 1,174.1 | 1,293 | 1,706.1 | 2,471.8 | 1,766.2 | - | |
EBITDA | 1,312.7 | 1,451.8 | 1,954.3 | 2,776.9 | 2,219.7 | - | |