

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,501.6 | 2,659.3 | 2,598.5 | 3,057.6 | 3,640.6 | 3,786.4 | |
COGS | 1,663.5 | 1,716.5 | 1,559.5 | 1,835 | 2,247.9 | 2,403.1 | |
Gross Profit | 838.1 | 942.8 | 1,039 | 1,222.6 | 1,392.7 | 1,383.3 | |
Operating Expenses & Income | |||||||
Operating Income | 445.4 | 572.8 | 578 | 609 | 692.5 | 665.2 | |
Total Operating Expenses | 399.7 | 444.1 | 458.9 | 613.5 | 700.2 | 715.9 | |
R&D Expenses | 175 | 184.8 | 192.2 | 219.7 | 251.3 | 247.5 | |
Selling General & Admin Expenses | 110.5 | 135 | 138.4 | 257.4 | 366.6 | 294.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.398) | (6.942) | (3.644) | (12.3) | (12.46) | (12.27) | |
Interest Income | 5.61 | 8.458 | 22.18 | 19.98 | 15.09 | 7.812 | |
Income Tax Expense | 74.02 | 111.3 | 113.3 | 120.5 | 135.9 | 114.4 | |
Net Income | |||||||
Net Income | 364.7 | 452.4 | 506 | 559.5 | 591 | 587.9 | |
Supplemental | |||||||
EBIT | 443.4 | 572.8 | 622.9 | 686.7 | 692.5 | 648.7 | |
EBITDA | 492.8 | 610.8 | 657.7 | 735.7 | 783.4 | 747.3 | |