
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,875.3 | 4,187.3 | 4,982.2 | 5,125.3 | 4,474 | 4,450.6 | |
COGS | 2,789 | 3,089.8 | 3,618.3 | 3,559.3 | 2,983.7 | 2,988.1 | |
Gross Profit | 1,086.3 | 1,097.5 | 1,363.9 | 1,566 | 1,490.3 | 1,462.5 | |
Operating Expenses & Income | |||||||
Operating Income | 698.3 | 711.1 | 916.4 | 1,112.8 | 838 | 824.1 | |
Total Operating Expenses | 388 | 386.4 | 447.6 | 453.2 | 652.3 | 1,460.5 | |
R&D Expenses | 135.6 | 138.9 | 137.9 | 151.8 | 174.8 | 161.8 | |
Selling General & Admin Expenses | 138.4 | 140.9 | 184.7 | 205.5 | 30.62 | 424.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.119256) | (2.549687) | (3.056826) | (3.225058) | (0.514193) | (1.215309) | |
Interest Income | 10.88 | 12.16 | 25.71 | 24.14 | 15.57 | 12.09 | |
Income Tax Expense | 97.63 | 89.76 | 135 | 167.8 | 141.2 | 97.92 | |
Net Income | |||||||
Net Income | 591.1 | 618.3 | 775.8 | 943 | 689.6 | 667.2 | |
Supplemental | |||||||
EBIT | 678.4 | 663 | 848.6 | 1,031.4 | 831.3 | - | |
EBITDA | 919 | 958.1 | 1,173.7 | 1,416.2 | 1,226.4 | - | |