

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,363.1 | 6,840.4 | 6,192.1 | 6,417.2 | 6,469 | 6,426.4 | |
COGS | 4,057 | 4,668.5 | 4,116.4 | 4,380.1 | 4,333.2 | 4,378.5 | |
Gross Profit | 2,306.1 | 2,171.9 | 2,075.8 | 2,037.1 | 2,135.8 | 2,047.9 | |
Operating Expenses & Income | |||||||
Operating Income | 841 | 743.8 | 610.6 | 447.4 | 536.6 | 547.4 | |
Total Operating Expenses | 1,466.4 | 1,434.6 | 1,466.9 | 1,589.7 | 1,599.2 | 1,500.3 | |
R&D Expenses | 53.65 | 52.94 | 64.14 | 55.75 | 78.39 | 63.4 | |
Selling General & Admin Expenses | 119.7 | 126.3 | 121.4 | 170.4 | 187.1 | 177 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.468) | (1.668) | (11.09) | (21.66) | (27.88) | (30.46) | |
Interest Income | 0.458 | 6.189 | 14.25 | 37.69 | 46.65 | 52.92 | |
Income Tax Expense | 173.4 | 170.2 | 135.8 | 94.87 | 110.7 | 102.1 | |
Net Income | |||||||
Net Income | 780.1 | 745.2 | 568.1 | 467.5 | 493.1 | 518.1 | |
Supplemental | |||||||
EBIT | 955.1 | 917.1 | 608.5 | 511.8 | 631.7 | 618.6 | |
EBITDA | 1,053 | 998.6 | 667.9 | 741 | 882.6 | 862.4 | |