

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,739.8 | 8,326.2 | 8,253 | 7,082.3 | 5,995.4 | 6,197.8 | |
COGS | 4,025.5 | 4,249 | 4,369.5 | 3,866.2 | 4,011.5 | 3,860.2 | |
Gross Profit | 2,714.3 | 4,077.2 | 3,883.5 | 3,216.1 | 1,983.9 | 2,337.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,361.9 | 2,764.7 | 2,613.6 | 1,901.6 | 751.1 | 1,118.6 | |
Total Operating Expenses | 5,377.9 | 5,561.5 | 5,639.4 | 5,180.7 | 5,244.3 | 5,079.2 | |
R&D Expenses | 655 | 600.2 | 577.3 | 612.7 | 583.6 | 560.8 | |
Selling General & Admin Expenses | 598.4 | 631.1 | 641.5 | 649.8 | 604.8 | 615.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (130.4) | (94.9) | (74.8) | (62.3) | (70.9) | (61.4) | |
Interest Income | 1.4 | 15.5 | 93.1 | 111.4 | 95.1 | 78.4 | |
Income Tax Expense | 146.6 | 458.4 | - | - | - | - | |
Net Income | |||||||
Net Income | 1,009.6 | 1,902.2 | 2,183.7 | 1,572.8 | 121 | 630.2 | |
Supplemental | |||||||
EBIT | 1,385.1 | 2,784.1 | 2,610.6 | 1,899.7 | 202.2 | 777.8 | |
EBITDA | 1,884.9 | 3,008.9 | 3,220.1 | 2,542.6 | 888.2 | 1,567.2 | |