
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,221.4 | 4,600 | 3,710.8 | 3,966.8 | 4,190.7 | 4,262 | |
COGS | 3,196.1 | 2,978.4 | 2,662.3 | 2,771.9 | 2,936.6 | 2,927 | |
Gross Profit | 2,025.3 | 1,621.6 | 1,048.4 | 1,194.9 | 1,254.1 | 1,334.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,424.5 | 1,102.9 | 555.6 | 516.8 | 437.8 | 467.4 | |
Total Operating Expenses | 604.2 | 633.7 | 492.8 | 3,450 | 3,752.9 | 3,794.5 | |
R&D Expenses | 341.5 | 361.1 | 328.4 | 354.6 | 445.8 | 491 | |
Selling General & Admin Expenses | 234.9 | 250.7 | 171.7 | 366.5 | 425.9 | 433.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.081) | (11.3) | (18.48) | (7.058) | (7.155) | (7.878) | |
Interest Income | 14.71 | 29.23 | 44.91 | 46.25 | 28.52 | 22.41 | |
Income Tax Expense | 301.1 | 257.2 | 40.53 | - | - | - | |
Net Income | |||||||
Net Income | 1,080.1 | 854.2 | 526 | 522 | 544.1 | 534.8 | |
Supplemental | |||||||
EBIT | 1,425.4 | 1,103.8 | 555.9 | - | - | - | |
EBITDA | 1,966.2 | 1,659 | 1,153.4 | - | - | - | |