
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,702.9 | 3,155 | 2,676.3 | 2,819.9 | 3,190 | 4,464 | |
COGS | 1,496.2 | 1,287.9 | 1,139.5 | 1,171 | 1,322.2 | 1,816.3 | |
Gross Profit | 2,206.7 | 1,867.2 | 1,536.7 | 1,648.9 | 1,867.9 | 2,647.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,200.7 | 831.9 | 501.1 | 593.8 | 693.4 | 1,366.3 | |
Total Operating Expenses | 1,005.9 | 1,035.2 | 1,035.7 | 1,055.1 | 1,174.5 | 1,281.4 | |
R&D Expenses | 427.6 | 440.6 | 220.5 | 460.9 | 504.6 | 559.9 | |
Selling General & Admin Expenses | 547.6 | 558.1 | 278.4 | 617 | 648.9 | 500.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.82) | (3.719) | (24.5) | (3.587) | (8.022) | (14.06) | |
Interest Income | 2.627 | 8.446 | 4.725 | 24.77 | 15.7 | 8.691 | |
Income Tax Expense | 146.4 | 124.9 | 65.65 | 59.5 | 79.3 | 181.4 | |
Net Income | |||||||
Net Income | 1,014.6 | 715.5 | 448.8 | 542.4 | 554 | 1,150.2 | |
Supplemental | |||||||
EBIT | 1,178.8 | 844.1 | 501.1 | 612.7 | 641.4 | - | |
EBITDA | 1,304.3 | 954.8 | 611.8 | 732.4 | 768.1 | 1,420.1 | |