
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,820.9 | 8,438.7 | 7,634.4 | 4,401.6 | 4,713.1 | 5,122.3 | |
COGS | 2,371.3 | 2,740.8 | 2,638.7 | 1,933.7 | 1,992 | 2,039 | |
Gross Profit | 4,449.6 | 5,697.9 | 4,995.7 | 2,467.9 | 2,721.1 | 3,083.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,849.6 | 3,116 | 2,571 | 296.3 | 490.1 | 794.8 | |
Total Operating Expenses | 2,600 | 2,581.9 | 2,424.7 | 2,171.6 | 2,231 | 2,288.5 | |
R&D Expenses | 989.1 | 1,118.3 | 1,097.4 | 983.8 | 1,085.9 | 1,139.3 | |
Selling General & Admin Expenses | 718.9 | 797.7 | 734.2 | 617.7 | 674.3 | 515 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (257) | (203.9) | (198.3) | (251.4) | (221.3) | (212.7) | |
Interest Income | 0.5 | 2.1 | 7.6 | 9.2 | 11.4 | 6.5 | |
Income Tax Expense | 197 | 672 | 459 | 39.4 | 43.5 | 100.8 | |
Net Income | |||||||
Net Income | 1,285.5 | 2,237.7 | 1,906.9 | (0.5) | 202.2 | 450.6 | |
Supplemental | |||||||
EBIT | 1,728 | 3,104.1 | 2,556.9 | 290.3 | 711.4 | 1,009.9 | |
EBITDA | 2,871.5 | 4,102.5 | 3,436.4 | 1,040.4 | 1,400.7 | 1,684.8 | |