

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,681.6 | 7,709.2 | 9,483.7 | 8,877.9 | 10,570.7 | 11,080 | |
COGS | 4,705.4 | 6,419 | 7,797.5 | 7,174.2 | 8,589.3 | 9,032.5 | |
Gross Profit | 976.2 | 1,290.2 | 1,686.2 | 1,703.7 | 1,981.3 | 2,047.6 | |
Operating Expenses & Income | |||||||
Operating Income | 449.2 | 631.7 | 937.3 | 894 | 1,068.5 | 1,102.1 | |
Total Operating Expenses | 593 | 781.3 | 727.2 | 809.7 | 912.8 | 945.4 | |
R&D Expenses | 100.1 | 125.2 | 123.5 | 121.5 | 130.9 | 138.1 | |
Selling General & Admin Expenses | 157 | 201.8 | 190.7 | 221.9 | 263.6 | 286.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.9) | (28.91) | (55.36) | (43.85) | (59.85) | (63.03) | |
Interest Income | 3.243 | 4.025 | 5.938 | 7.187 | 15.8 | 19.04 | |
Income Tax Expense | 59.83 | 66.32 | 170 | 181.3 | 228.3 | 242 | |
Net Income | |||||||
Net Income | 361.5 | 508.8 | 751.7 | 801.2 | 893.3 | 929.9 | |
Supplemental | |||||||
EBIT | 451.3 | 633.9 | 994.8 | 964.7 | 1,068.5 | 1,070.6 | |
EBITDA | 500 | 687.8 | 1,048.1 | 1,031.4 | 1,150.5 | 1,154.6 | |