
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,889.9 | 4,112.3 | 4,900.5 | 5,123.7 | 5,381.8 | 5,474.4 | |
COGS | 2,451 | 2,699.5 | 3,209.8 | 3,559.5 | 3,681.1 | 5,835 | |
Gross Profit | 1,438.9 | 1,412.9 | 1,690.8 | 1,564.2 | 5,381.8 | 5,436.6 | |
Operating Expenses & Income | |||||||
Operating Income | 680.6 | 639.5 | 718.2 | 637.1 | 657.1 | 665.4 | |
Total Operating Expenses | 758.3 | 773.3 | 972.6 | 927.1 | 4,724.8 | 5,589.9 | |
R&D Expenses | 77.45 | 83.8 | 87.01 | 81.81 | 78.03 | 111.9 | |
Selling General & Admin Expenses | 379.2 | 380.2 | 465.6 | 466 | 378.7 | 755 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (22.62) | (28.06) | (49.51) | (41.44) | (37.33) | (33.05) | |
Interest Income | 46.84 | 75.47 | 68.14 | 73.42 | 73.42 | 65.28 | |
Income Tax Expense | 117.9 | 107.8 | 134.2 | 120 | 170.7 | 157.7 | |
Net Income | |||||||
Net Income | 557.6 | 523.2 | 550.5 | 493.9 | 488 | 489.7 | |
Supplemental | |||||||
EBIT | 705.4 | 672.1 | 766.9 | 680.4 | 658.7 | - | |
EBITDA | 786.4 | 771.9 | 890.5 | 815.7 | 794 | - | |