

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,513.4 | 3,889.2 | 4,264.1 | 4,117.8 | 4,629.8 | 4,725 | |
COGS | 2,902.7 | 2,643.2 | 2,785 | 2,600 | 2,750.3 | 2,809.7 | |
Gross Profit | 1,610.7 | 1,246.1 | 1,479.1 | 1,517.8 | 1,879.5 | 1,915.3 | |
Operating Expenses & Income | |||||||
Operating Income | 787.7 | 493.3 | 610.8 | 607.2 | 852.8 | 887.8 | |
Total Operating Expenses | 831 | 805 | 868.3 | 910.7 | 1,026.7 | 1,027.5 | |
R&D Expenses | 440 | 442.7 | 480.8 | 498 | 559.6 | 575.1 | |
Selling General & Admin Expenses | 181.7 | 176.2 | 204.7 | 216.5 | 249.3 | 190.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.978) | (5.122) | (7.154) | (7.516) | (6.991) | (6.328) | |
Interest Income | 4.702 | 6.815 | 14.76 | 27.04 | 24.2 | 17.34 | |
Income Tax Expense | 91.2 | 59.07 | 82.09 | 87.97 | 126.6 | 132.4 | |
Net Income | |||||||
Net Income | 680.4 | 426.1 | 523.4 | 570.6 | 757 | 791.1 | |
Supplemental | |||||||
EBIT | 787.7 | 493.3 | 612.6 | 666.1 | 852.8 | 866.8 | |
EBITDA | 1,003.8 | 714.7 | 872.5 | 937.4 | 1,125 | 1,136.6 | |