
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,028.6 | 5,135.1 | 5,961.9 | 6,014.7 | 3,990.6 | 3,433.3 | |
COGS | 1,344.1 | 1,345.9 | 1,507.5 | 1,564.1 | 1,232.8 | 1,252.8 | |
Gross Profit | 3,684.5 | 3,789.2 | 4,454.4 | 4,450.6 | 2,757.8 | 2,180.5 | |
Operating Expenses & Income | |||||||
Operating Income | 2,361 | 2,100.7 | 2,325.9 | 2,279.5 | 841.5 | 495.2 | |
Total Operating Expenses | 1,323.5 | 1,688.5 | 2,128.5 | 2,171.1 | 3,149.1 | 2,441.9 | |
R&D Expenses | 21.56 | 24.57 | 33.64 | 30.28 | 30.97 | 33.12 | |
Selling General & Admin Expenses | 225.6 | 249.1 | 387.4 | 379.2 | 850.7 | 681.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.936682) | (1.922591) | (1.609331) | (1.823128) | (0.629772) | (0.907022) | |
Interest Income | 12.12 | 43.38 | 13.14 | 5.75482 | 35.68 | 3.09621 | |
Income Tax Expense | 637.8 | 552.3 | 606.4 | 618.3 | - | 25.18 | |
Net Income | |||||||
Net Income | 1,727.1 | 1,550.2 | 1,721.3 | 1,655.3 | 673.3 | 391.5 | |
Supplemental | |||||||
EBIT | 2,029.6 | 2,033.4 | 2,305 | 2,208.8 | - | - | |
EBITDA | 2,208.5 | 2,238.1 | 2,575.1 | 2,511.3 | - | - | |