

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,787.3 | 8,643.7 | 9,054.7 | 9,853.8 | 10,108.4 | 11,550.1 | |
COGS | 6,193.8 | 5,825.1 | 6,185.5 | 6,977.8 | 7,001.4 | 8,060.9 | |
Gross Profit | 2,593.5 | 2,818.6 | 2,869.2 | 2,876 | 3,107 | 3,489.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,035 | 1,126.1 | 930.6 | 1,000.2 | 1,073.9 | 1,262.6 | |
Total Operating Expenses | 1,558.5 | 1,692.5 | 1,938.6 | 1,875.8 | 2,033.1 | 2,226.5 | |
R&D Expenses | 267.5 | 257.1 | 278.2 | 263.6 | 286.5 | - | |
Selling General & Admin Expenses | 1,558.5 | 1,692.5 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.965) | (1.376) | (1.427) | (1.059) | (0.729) | (0.303) | |
Interest Income | 0.279 | 0.427 | 1.587 | 0.335 | - | - | |
Income Tax Expense | 325.9 | 356.2 | 274.5 | 287.7 | 267.8 | 335 | |
Net Income | |||||||
Net Income | 741 | 779 | 665.2 | 721 | 799.3 | 947.7 | |
Supplemental | |||||||
EBIT | 1,068.9 | 1,136.5 | 941.1 | 1,009.8 | 1,067.9 | 1,276 | |
EBITDA | 1,194.1 | 1,262.1 | 1,093.1 | 1,165 | 1,217 | 1,428.5 | |