

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,948.9 | 6,526.7 | 7,330.8 | 8,800.2 | 9,823.3 | 9,619.2 | |
COGS | 3,213 | 4,561.6 | 5,085.7 | 5,870.2 | 6,734 | 6,701.9 | |
Gross Profit | 1,735.8 | 1,965.2 | 2,245.1 | 2,930 | 3,089.3 | 2,917.3 | |
Operating Expenses & Income | |||||||
Operating Income | 961.6 | 1,297.4 | 1,221.5 | 1,595.6 | 1,643.2 | 1,436.4 | |
Total Operating Expenses | 775.9 | 926.6 | 1,023.6 | 7,204.6 | 8,180.1 | 8,182.8 | |
R&D Expenses | 212.4 | 287.8 | 378.4 | 463.6 | 510.7 | 523.3 | |
Selling General & Admin Expenses | 330.5 | 399.8 | 402.4 | 870.8 | 935.3 | 957.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.39) | (38.75) | (60.65) | (68.54) | (62.75) | (60.83) | |
Interest Income | 2.235 | 4.981 | 15.03 | 19.3 | 15.78 | 16.67 | |
Income Tax Expense | 160.1 | 255.5 | 277.7 | - | - | - | |
Net Income | |||||||
Net Income | 788.5 | 999.9 | 921.2 | 1,310.5 | 1,258.4 | 1,114.2 | |
Supplemental | |||||||
EBIT | 961.6 | 1,297.4 | 1,221.5 | - | - | - | |
EBITDA | 1,265.7 | 1,681.2 | 1,733.7 | - | - | - | |