| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,835.1 | 3,290.6 | 4,096.3 | 4,696.5 | 4,967.5 | 4,889.8 | |
COGS | 2,562.6 | 1,843.4 | 2,350.6 | 2,623.5 | 2,688 | 3,212 | |
Gross Profit | 1,272.5 | 1,447.2 | 1,745.7 | 2,073.1 | 4,967.5 | 4,935.2 | |
Operating Expenses & Income | |||||||
Operating Income | 840.2 | 828 | 1,001 | 1,141.7 | 1,344.5 | 1,367.8 | |
Total Operating Expenses | 432.3 | 619.2 | 744.7 | 931.4 | 3,623.1 | 4,004.8 | |
R&D Expenses | 191.8 | 215.9 | 257.6 | 277.8 | 346.5 | 418.5 | |
Selling General & Admin Expenses | 265.1 | 298.4 | 368.8 | 387.4 | 137.6 | 467.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.085206) | (1.887321) | (3.115613) | (12.27) | (25.95) | (34.79) | |
Interest Income | 19.02 | 19.88 | 21.77 | 18.4 | 10.72 | 7.004486 | |
Income Tax Expense | 113.6 | 95.2 | 114.1 | 172.7 | 283.9 | 250.9 | |
Net Income | |||||||
Net Income | 691.7 | 689.1 | 836.2 | 907.8 | 1,060.1 | 1,046.6 | |
Supplemental | |||||||
EBIT | 845 | 825.6 | 1,003.4 | 1,152.6 | 1,344 | - | |
EBITDA | 1,121.2 | 1,123.1 | 1,343.5 | 1,486.9 | 1,678.3 | - | |
