

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,777.7 | 4,354.7 | 4,604.4 | 4,686.8 | 5,095.5 | 10,397.8 | |
COGS | 2,649.9 | 2,958.7 | 3,426 | 3,417.7 | 3,695.4 | 7,407.2 | |
Gross Profit | 1,127.8 | 1,396 | 1,178.3 | 1,269.1 | 1,400.1 | 2,990.6 | |
Operating Expenses & Income | |||||||
Operating Income | 475.7 | 744.9 | 728.2 | 888.2 | 894.4 | 1,932.9 | |
Total Operating Expenses | 652.1 | 516.1 | 450.1 | 381 | 505.7 | 1,057.7 | |
R&D Expenses | 136.3 | 135.1 | 149.3 | 174.6 | 162.4 | 353.1 | |
Selling General & Admin Expenses | 328.3 | 334.7 | 341.8 | 362.6 | 359.6 | 548.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (28.33) | (60.3) | (116.3) | (110.7) | (90.05) | (189.4) | |
Interest Income | 24.43 | 55.88 | 108.4 | 102.3 | 78.78 | 126 | |
Income Tax Expense | 82.8 | 106.2 | 33.11 | 140.1 | 87.57 | 225.6 | |
Net Income | |||||||
Net Income | 382.8 | 581.9 | 585.1 | 644.3 | 726.2 | 1,487.1 | |
Supplemental | |||||||
EBIT | 497 | 749.3 | 736.1 | 770.5 | 899 | 1,862.5 | |
EBITDA | 913.9 | 1,169.9 | 1,156.9 | 1,176.7 | 1,330.2 | 2,780.1 | |