
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,119 | 4,829.9 | 4,678.7 | 4,065.5 | 4,404.4 | 4,419.4 | |
COGS | 2,147.7 | 3,458.9 | 3,207.4 | 2,656.3 | 3,292.7 | 3,306.2 | |
Gross Profit | 1,971.3 | 1,371 | 1,471.4 | 1,409.2 | 1,111.7 | 1,113.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,232.1 | 845.3 | 823.8 | 937.7 | 560.2 | 581.3 | |
Total Operating Expenses | 739.2 | 525.7 | 647.5 | 471.5 | 551.5 | 1,417 | |
R&D Expenses | 67.77 | 83.81 | 58.75 | 50.53 | 49.31 | 51.8 | |
Selling General & Admin Expenses | 490.7 | 273.9 | 334.1 | 354.6 | 103.7 | 448.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (85.53) | (94.48) | (94.34) | (114) | (141.8) | (128.1) | |
Interest Income | 13.97 | 40.24 | 61.26 | 66.94 | 39.81 | 29 | |
Income Tax Expense | 267.1 | 142.2 | 197.5 | 190 | 127.7 | 83.64 | |
Net Income | |||||||
Net Income | 874.4 | 615.1 | 625.4 | 706.5 | 431 | 471.3 | |
Supplemental | |||||||
EBIT | 1,051.2 | 840 | 855.2 | 896.1 | 560.2 | - | |
EBITDA | 1,548.1 | 1,731.8 | 1,652.9 | 1,643.5 | 1,923.7 | - | |