
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,288.6 | 4,576.7 | 4,887.6 | 5,005 | 4,532.9 | 4,622.6 | |
COGS | 2,811 | 2,957.5 | 3,159.9 | 3,249.6 | 2,874.8 | 2,897 | |
Gross Profit | 1,477.7 | 1,619.2 | 1,727.6 | 1,755.4 | 1,658.1 | 1,725.6 | |
Operating Expenses & Income | |||||||
Operating Income | 598.7 | 664.8 | 654 | 628.6 | 823.4 | 807.3 | |
Total Operating Expenses | 879 | 954.4 | 1,073.6 | 1,126.8 | 834.7 | 918.2 | |
R&D Expenses | 312.9 | 354.7 | 374.9 | 360.8 | 340.8 | 343.7 | |
Selling General & Admin Expenses | 487.3 | 528.6 | 570.7 | 572.8 | 506.1 | 516.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (21.27) | (16.91) | (23.09) | (34.89) | (42.44) | (40.78) | |
Interest Income | 4.822 | 7.821 | 21.25 | 17.45 | 9.154 | - | |
Income Tax Expense | 125.9 | 98.91 | 93.4 | 94.75 | 125.5 | 134.7 | |
Net Income | |||||||
Net Income | 688.4 | 549.5 | 540.7 | 493.2 | 564.7 | 546.5 | |
Supplemental | |||||||
EBIT | 835.6 | 665.3 | 659.5 | 626 | 731.7 | 735.9 | |
EBITDA | 1,044.4 | 889.9 | 855.2 | 819 | 927.1 | 942.3 | |