
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,579.6 | 6,729 | 7,270.9 | 7,536.7 | 8,394.4 | 8,747.3 | |
COGS | 4,980.9 | 4,994 | 5,484.5 | 5,651.5 | 6,354.6 | 6,678.7 | |
Gross Profit | 1,598.6 | 1,735 | 1,786.4 | 1,885.3 | 2,039.8 | 2,068.6 | |
Operating Expenses & Income | |||||||
Operating Income | 797.3 | 907.8 | 863.7 | 921.2 | 996.8 | 1,035.6 | |
Total Operating Expenses | 840.6 | 934.6 | 922.7 | 964 | 1,043 | 1,033 | |
R&D Expenses | 91.04 | 84.41 | 90.31 | 91.22 | 98.99 | 98.67 | |
Selling General & Admin Expenses | 749.6 | 850.2 | 833.3 | 872.8 | 941.9 | 489.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.451) | (1.714) | (2.497) | (1.959) | (3.943) | (4.607) | |
Interest Income | 12.89 | 13.38 | 16.62 | 14.37 | 15.29 | 11.37 | |
Income Tax Expense | 160.2 | 174.1 | 189.3 | 205.7 | 208.4 | 204.8 | |
Net Income | |||||||
Net Income | 638.2 | 735.2 | 783.2 | 798.1 | 851.3 | 892.4 | |
Supplemental | |||||||
EBIT | 799.8 | 911 | 975 | 1,005.7 | 996.8 | 998 | |
EBITDA | 842.2 | 949.1 | 1,013.6 | 1,043.6 | 1,036.8 | 1,039.4 | |