

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,632.3 | 4,862.8 | 4,030.4 | 4,030.3 | 4,100.5 | 4,126.4 | |
COGS | 1,836.5 | 1,865.4 | 1,958.9 | 1,802.5 | 1,599.4 | 1,947 | |
Gross Profit | 3,795.8 | 2,997.4 | 2,071.5 | 2,227.8 | 2,501.1 | 2,179.4 | |
Operating Expenses & Income | |||||||
Operating Income | 2,480.3 | 1,640.2 | 668.4 | 882.6 | 714.3 | 721.6 | |
Total Operating Expenses | 1,315.5 | 1,357.2 | 1,403.1 | 1,345.2 | 1,786.8 | 1,457.8 | |
R&D Expenses | 276.3 | 283.4 | 294.3 | 272.8 | 248.2 | 248.5 | |
Selling General & Admin Expenses | 433.2 | 407.7 | 392.4 | 409.4 | 449.3 | 461.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (93.6) | (95.1) | (111.1) | (122.1) | (42.7) | (95.2) | |
Interest Income | 1.4 | 12.9 | 120.5 | 108.7 | 74.4 | 69.9 | |
Income Tax Expense | 491.4 | 286.2 | 220.1 | 75.6 | 115.5 | 119.7 | |
Net Income | |||||||
Net Income | 1,871.5 | 1,302 | 456 | 789.5 | 565.7 | 543.9 | |
Supplemental | |||||||
EBIT | 2,454.7 | 1,683.3 | 787.2 | 987.2 | 723.9 | 761.8 | |
EBITDA | 2,861.6 | 2,113.4 | 1,110.6 | 1,296.2 | 1,023.7 | 1,013.9 | |