
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,683.8 | 5,650 | 6,912 | 9,688.3 | 11,371.4 | 11,675.2 | |
COGS | 2,976.6 | 3,559.7 | 4,705.9 | 6,787.6 | 7,557.5 | 7,708.2 | |
Gross Profit | 1,707.2 | 2,090.3 | 2,206.1 | 2,900.7 | 3,813.9 | 3,967 | |
Operating Expenses & Income | |||||||
Operating Income | 474.5 | 751.9 | 717.7 | 1,110.4 | 1,575.6 | 1,632.4 | |
Total Operating Expenses | 1,137.7 | 1,361.4 | 1,488.4 | 1,790.3 | 2,238.3 | 2,323.2 | |
R&D Expenses | 280.1 | 320.6 | 341.4 | 377.6 | 463.3 | 502.5 | |
Selling General & Admin Expenses | 165.8 | 192.9 | 194.4 | 215.3 | 306.5 | 326.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.113) | (3.404) | (4.587) | (17.88) | (28.46) | (28.12) | |
Interest Income | 0.95 | 10.22 | 121.3 | 166.7 | 143 | 135.6 | |
Income Tax Expense | 104 | 167.3 | 210 | 349.7 | 397.8 | 399 | |
Net Income | |||||||
Net Income | 419.9 | 568.6 | 650.3 | 927 | 1,142.1 | 1,209.2 | |
Supplemental | |||||||
EBIT | 474.5 | 751.9 | 717.7 | 1,294.6 | 1,568.3 | 1,598.9 | |
EBITDA | 584 | 865.7 | 839.3 | 1,430.3 | 1,775.5 | 1,830.4 | |