
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,782.6 | 4,066.1 | 4,462.3 | 3,981.6 | 3,444.7 | 3,374.9 | |
COGS | 1,727.7 | 1,827.2 | 1,912.7 | 1,813.2 | 1,657.3 | 1,697.5 | |
Gross Profit | 2,054.9 | 2,238.9 | 2,549.6 | 2,168.4 | 1,787.4 | 1,677.4 | |
Operating Expenses & Income | |||||||
Operating Income | 334.4 | 364.6 | 592.6 | 572 | 376.6 | 361.2 | |
Total Operating Expenses | 1,720.4 | 1,874.3 | 1,957.1 | 1,596.4 | 3,068.1 | 2,170.3 | |
R&D Expenses | 334.3 | 335.2 | 374.9 | 345.9 | 285.8 | 278 | |
Selling General & Admin Expenses | 206.2 | 238.3 | 265.2 | 273.3 | 906.8 | 658.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.966714) | (6.12328) | (8.462603) | (7.628967) | (1.335587) | (1.32693) | |
Interest Income | 17.67 | 34.32 | 41.59 | 39.57 | 32.62 | 25.99 | |
Income Tax Expense | 2.23005 | 13.92 | 70.43 | 60.83 | - | 22.66 | |
Net Income | |||||||
Net Income | 334.1 | 350 | 521.3 | 508.9 | 421.2 | 408.5 | |
Supplemental | |||||||
EBIT | 214.2 | 291.2 | 550.8 | 466.9 | - | - | |
EBITDA | 432.1 | 519.8 | 781.5 | 683.3 | - | - | |