

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,185.2 | 5,544.2 | 3,488.4 | 4,606 | 5,032.6 | 5,181.8 | |
COGS | 3,481.7 | 3,561.5 | 2,136.9 | 2,597.4 | 2,811.9 | 2,902.1 | |
Gross Profit | 1,703.5 | 1,982.7 | 1,351.6 | 2,008.7 | 2,220.7 | 2,279.7 | |
Operating Expenses & Income | |||||||
Operating Income | 823.8 | 1,208.7 | 559.3 | 1,071.6 | 1,261.6 | 1,308 | |
Total Operating Expenses | 881.7 | 876.1 | 1,351.6 | 937.1 | 959.2 | 971.7 | |
R&D Expenses | 251.5 | 274.6 | 267 | 332.8 | 306.4 | 318.7 | |
Selling General & Admin Expenses | 240.7 | 221.4 | 170.5 | 194.8 | 204.7 | 162.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.665) | (1.115) | (1.281) | (0.87) | (0.71) | (0.687) | |
Interest Income | 6.305 | 11.36 | 42.06 | 40.02 | 40.35 | 32.15 | |
Income Tax Expense | 131.1 | 187.4 | 131.7 | 241.6 | 243.6 | 250 | |
Net Income | |||||||
Net Income | 683.1 | 1,043.2 | 501.9 | 991.8 | 986.5 | 1,020.4 | |
Supplemental | |||||||
EBIT | 824.2 | 1,213.1 | 605.7 | 1,210.5 | 1,208.4 | 1,284.6 | |
EBITDA | 983.2 | 1,342.7 | 708.9 | 1,299 | 1,305.6 | 1,385 | |