
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,663.8 | 4,026.3 | 3,798.5 | 3,629.8 | 3,634.6 | 3,599.8 | |
COGS | 2,038 | 2,295.7 | 2,050.5 | 1,951.2 | 1,858.8 | 2,690.4 | |
Gross Profit | 1,625.9 | 1,730.6 | 1,748 | 1,678.6 | 3,634.6 | 3,634.6 | |
Operating Expenses & Income | |||||||
Operating Income | 436.2 | 444.2 | 461.9 | 332.1 | 440.5 | 457.6 | |
Total Operating Expenses | 1,189.7 | 1,286.3 | 1,286 | 1,346.5 | 3,194.1 | 947.4 | |
R&D Expenses | 108.7 | 113.8 | 149.1 | 220.2 | 185.6 | 267.3 | |
Selling General & Admin Expenses | 239.5 | 260.2 | 262.4 | 289 | 610.3 | 698 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.830557) | (6.426585) | (5.96469) | (8.471368) | (0.053) | (0.032) | |
Interest Income | 11.95 | 9.756314 | 51.39 | 35.53 | 23.3 | 11.95 | |
Income Tax Expense | 58.68 | 58.67 | 65.4 | 32.7 | 150.5 | 143.4 | |
Net Income | |||||||
Net Income | 302.1 | 302.5 | 320.4 | 230.8 | 287.8 | 309.7 | |
Supplemental | |||||||
EBIT | 439.3 | 452.2 | 466.4 | 343.8 | 438.4 | - | |
EBITDA | 503.5 | 521.3 | 547.1 | 420 | 514.5 | - | |