| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,537.9 | 3,492.7 | 2,775.5 | 2,780 | 2,966.4 | 3,046.8 | |
COGS | 1,172.7 | 1,658.2 | 1,542 | 1,573.3 | 1,621.6 | 1,689.4 | |
Gross Profit | 1,365.2 | 1,817.4 | 1,233.5 | 1,206.7 | 1,344.8 | 1,357.4 | |
Operating Expenses & Income | |||||||
Operating Income | 787.1 | 1,053.2 | 449.5 | 370.6 | 548.8 | 565.9 | |
Total Operating Expenses | 589 | 764.1 | 770.9 | 836.1 | 796 | 791.5 | |
R&D Expenses | 97.13 | 151.8 | 153.1 | 144.1 | 132.6 | 138.5 | |
Selling General & Admin Expenses | 110.9 | 154.7 | 167.1 | 168.7 | 182.3 | 496.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.140882) | (18.6) | (117) | (164.5) | (152.6) | (156.5) | |
Interest Income | 0.242632 | 0.5 | 6.2 | 18.9 | 11.6 | 47.8 | |
Income Tax Expense | 204.3 | 250.5 | 89 | 40.7 | 107.3 | 127.8 | |
Net Income | |||||||
Net Income | 364.3 | 876.1 | 309.7 | 175.1 | 265.5 | 322.1 | |
Supplemental | |||||||
EBIT | 577.7 | 1,149 | 518.1 | 368.8 | 548.8 | 1,139 | |
EBITDA | 702.1 | 1,330.7 | 755.7 | 670.5 | 866.8 | 1,463.6 | |
