
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,905.6 | 5,761.8 | 5,810.3 | 5,121.1 | 6,467.4 | 6,657.2 | |
COGS | 3,305.8 | 4,120.7 | 4,150.1 | 3,756.6 | 4,949.6 | 5,051.4 | |
Gross Profit | 1,599.8 | 1,641.1 | 1,660.2 | 1,364.4 | 1,517.9 | 1,605.8 | |
Operating Expenses & Income | |||||||
Operating Income | 829.9 | 880.5 | 768.7 | 401.4 | 525.3 | 595.7 | |
Total Operating Expenses | 793.1 | 820 | 891.5 | 963 | 992.6 | 1,010.1 | |
R&D Expenses | 314.6 | 344.6 | 340.4 | 409.3 | 416.4 | 611.1 | |
Selling General & Admin Expenses | 354.3 | 331.7 | 373.6 | 338.3 | 370.9 | 524.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.24) | (15.37) | (30.27) | (19.79) | (9.873) | (13.89) | |
Interest Income | 13.45 | 19.6 | 18.9 | 26.38 | 22.51 | 19.43 | |
Income Tax Expense | 183.7 | 221.2 | 173 | 153.2 | 71.16 | 92.89 | |
Net Income | |||||||
Net Income | 651.6 | 667 | 647.8 | 574.1 | 424.7 | 448.9 | |
Supplemental | |||||||
EBIT | 846.6 | 902.9 | 768.7 | 731.2 | 525.3 | 584.1 | |
EBITDA | 904.7 | 983.2 | 860.8 | 816.4 | 618.2 | 686.8 | |