

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,386.1 | 3,493.8 | 4,485 | 5,769.6 | 5,168.4 | 5,172.6 | |
COGS | 1,034.5 | 1,062.2 | 1,316.6 | 1,578.5 | 1,434.1 | 1,606 | |
Gross Profit | 2,351.6 | 2,431.6 | 3,168.4 | 4,191 | 3,734.3 | 3,566.6 | |
Operating Expenses & Income | |||||||
Operating Income | 740.9 | 644.8 | 516.3 | 887.1 | 892.7 | 1,031 | |
Total Operating Expenses | 1,609 | 1,740 | 2,482.9 | 3,303.9 | 2,841.6 | 2,535.7 | |
R&D Expenses | 421.4 | 440.4 | 680.6 | 893.9 | 755.9 | 683.5 | |
Selling General & Admin Expenses | 263.5 | 317.1 | 419.6 | 577 | 427.8 | 430.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (155.4) | (162.5) | (382.9) | (565.3) | (377.4) | (343.2) | |
Interest Income | 3.856 | 4.637 | 268 | 49.14 | 49.56 | 103.2 | |
Income Tax Expense | 339.9 | 118.8 | 70.77 | 264 | 46.01 | 102.2 | |
Net Income | |||||||
Net Income | 310.7 | 397.1 | 150.4 | 465.1 | 435.9 | 511.7 | |
Supplemental | |||||||
EBIT | 806.2 | 678.5 | 604.2 | 1,294.6 | 859.5 | 947.6 | |
EBITDA | 1,345.6 | 1,173.9 | 1,268.6 | 2,102.5 | 1,500.7 | 1,565.1 | |