
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,643.6 | 8,265.7 | 8,308.7 | 9,547.4 | 8,587.1 | 8,554 | |
COGS | 2,671 | 3,179.5 | 3,376.1 | 3,738.1 | 3,421.5 | 3,630.2 | |
Gross Profit | 3,972.6 | 5,086.2 | 4,932.6 | 5,809.4 | 5,165.6 | 4,923.8 | |
Operating Expenses & Income | |||||||
Operating Income | 868.4 | 1,547.2 | 1,124.5 | 1,470.8 | 833.5 | 596.6 | |
Total Operating Expenses | 3,104.2 | 3,539 | 3,808.1 | 4,338.6 | 7,753.6 | 6,283 | |
R&D Expenses | 942.3 | 925.5 | 983 | 986.7 | 1,229.1 | 1,208.8 | |
Selling General & Admin Expenses | 1,268.8 | 1,289.5 | 1,296.8 | 1,464.2 | 2,105.5 | 2,289.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (170.7) | (223.9) | (237.8) | (226.1) | (233.6) | (239.8) | |
Interest Income | 33.46 | 25.83 | 39.48 | 53.22 | 25.83 | 20.37 | |
Income Tax Expense | 306.3 | 332.9 | 283.1 | 356.1 | - | 96.25 | |
Net Income | |||||||
Net Income | 487.5 | 1,167.8 | 830.5 | 1,119 | 266.4 | 373.2 | |
Supplemental | |||||||
EBIT | 502.5 | 1,577.9 | 1,360.2 | 1,624.5 | - | - | |
EBITDA | 1,050.3 | 2,230.5 | 2,140.6 | 2,510.3 | - | - | |