

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,645.7 | 3,569.4 | 3,769.5 | 3,719 | 3,678.5 | 3,644.5 | |
COGS | 2,359.5 | 2,272.5 | 2,281 | 2,183.4 | 1,990.4 | 1,887.3 | |
Gross Profit | 2,286.2 | 1,296.9 | 1,488.5 | 1,535.6 | 1,688.1 | 1,757.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,226.1 | 183.2 | 91.7 | 95.53 | 411.4 | 478.1 | |
Total Operating Expenses | 1,060.1 | 1,113.8 | 1,396.8 | 1,440.1 | 1,276.7 | 1,279.2 | |
R&D Expenses | 623.6 | 649.8 | 682.2 | 747.7 | 726.1 | 719.3 | |
Selling General & Admin Expenses | 349.7 | 148.1 | 171.9 | 171.7 | 165.2 | 155.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (63.33) | (68.46) | (69.25) | (78.33) | (73.13) | (70.2) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 147.7 | 21.48 | 143.9 | 10.28 | 59.28 | 67.92 | |
Net Income | |||||||
Net Income | 1,033.4 | 103.2 | (70.32) | 55.62 | 339 | 399.2 | |
Supplemental | |||||||
EBIT | 1,244.4 | 193.1 | 142.8 | 144.2 | 471.4 | 537.3 | |
EBITDA | 1,605.8 | 531.9 | 463.7 | 441.1 | 730.1 | 778.6 | |