

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,887 | 3,492.7 | 2,775.5 | 2,780 | 2,967.5 | 3,044.4 | |
COGS | 1,334 | 1,658.2 | 1,541.5 | 1,573.3 | 1,622.2 | 1,678.6 | |
Gross Profit | 1,553 | 1,834.5 | 1,234 | 1,206.7 | 1,345.3 | 1,365.8 | |
Operating Expenses & Income | |||||||
Operating Income | 883 | 1,082.8 | 471.2 | 397.6 | 539.4 | 566.7 | |
Total Operating Expenses | 2,004 | 2,409.9 | 2,304.3 | 2,382.4 | 2,428.1 | 2,477.7 | |
R&D Expenses | 110.5 | 132.4 | 129.5 | 144.1 | 133.1 | 137.5 | |
Selling General & Admin Expenses | 531.8 | 601.2 | 616 | 648.5 | 661.3 | 663.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.4) | (18.6) | (117) | (149.6) | (139.5) | (123.2) | |
Interest Income | 0.276 | 0.5 | 6.2 | 18.9 | 11.6 | 47.8 | |
Income Tax Expense | 232.4 | 250.5 | - | - | - | - | |
Net Income | |||||||
Net Income | 414.4 | 876.1 | 310.3 | 175.1 | 265.6 | 296.9 | |
Supplemental | |||||||
EBIT | 920.2 | 1,116.4 | 518.9 | 368.8 | 512.7 | 527 | |
EBITDA | 798.7 | 1,330.7 | 755.7 | 670.5 | 830.8 | 849.3 | |