

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,468 | 3,450.3 | 3,411.6 | 3,509.4 | 3,239.1 | 3,124.4 | |
COGS | 1,928.2 | 2,106.3 | 2,230.3 | 2,339 | 2,202.9 | 2,192.6 | |
Gross Profit | 1,539.8 | 1,344 | 1,181.3 | 1,170.4 | 1,036.3 | 931.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,295.5 | 1,195.4 | 1,064.9 | 798.4 | 763.8 | 739.3 | |
Total Operating Expenses | 244.2 | 148.6 | 116.4 | 372 | 2,475.4 | 1,808.3 | |
R&D Expenses | 22.64 | 21.66 | 22.67 | 22.93 | 44.41 | 46.92 | |
Selling General & Admin Expenses | 143.1 | 139 | 136.7 | 125.6 | 51.08 | 12.35 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (59.93) | (46.09) | (106.6) | (110) | (88.33) | (79.43) | |
Interest Income | 185.8 | 259.4 | 279.7 | 226.9 | 166.3 | 115.2 | |
Income Tax Expense | 229 | 206.7 | 178.9 | 162.7 | - | (60.99) | |
Net Income | |||||||
Net Income | 1,046.2 | 945.4 | 859 | 659 | 686 | 600.6 | |
Supplemental | |||||||
EBIT | 1,363.1 | 1,253.8 | 1,194.6 | 921.2 | - | - | |
EBITDA | 1,678.8 | 1,594.9 | 1,566.1 | 1,313 | - | - | |