
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,869.6 | 5,950.5 | 6,383.8 | 6,932.7 | 7,432.8 | 7,542.9 | |
COGS | 4,445.3 | 4,432 | 4,722.9 | 5,143.8 | 5,662 | 5,726.9 | |
Gross Profit | 1,424.3 | 1,518.5 | 1,660.9 | 1,789 | 1,770.9 | 1,816 | |
Operating Expenses & Income | |||||||
Operating Income | 257 | 264.4 | 285.5 | 316.1 | 352.8 | 351.9 | |
Total Operating Expenses | 1,169.4 | 1,254.1 | 1,375.4 | 1,472.9 | 1,418.1 | 1,464.2 | |
R&D Expenses | 217.4 | 230 | 242.6 | 239.9 | 185 | 177.5 | |
Selling General & Admin Expenses | 949.9 | 0.004999 | 6.76 | 1,233 | 1,332.4 | 1,364.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.88) | (7.826) | (17.08) | (17.67) | (15.93) | (13.49) | |
Interest Income | 4.335 | 4.043 | 10.44 | 12.91 | 15.1 | 15.09 | |
Income Tax Expense | 56.88 | 59.71 | 52.87 | 65.74 | 71.16 | 74.23 | |
Net Income | |||||||
Net Income | 215.8 | 250.7 | 278.3 | 306.4 | 311.8 | 313.4 | |
Supplemental | |||||||
EBIT | 276.7 | 312.5 | 347.1 | 384.5 | 352.8 | 376.6 | |
EBITDA | 386.7 | 424.8 | 458.4 | 500 | 473.6 | 499.5 | |