

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,288.6 | 4,576.7 | 4,887.6 | 5,005 | 4,532.9 | 4,653 | |
COGS | 2,811 | 2,957.5 | 3,159.9 | 3,249.6 | 2,811.3 | 2,872.1 | |
Gross Profit | 1,477.7 | 1,619.2 | 1,727.6 | 1,755.4 | 1,721.6 | 1,781 | |
Operating Expenses & Income | |||||||
Operating Income | 598.7 | 664.8 | 724.9 | 759.7 | 812.2 | 828.6 | |
Total Operating Expenses | 3,689.9 | 3,911.9 | 4,162.7 | 4,245.3 | 3,720.7 | 3,824.4 | |
R&D Expenses | 312.9 | 354.7 | 374.9 | 360.8 | 340.8 | 343.2 | |
Selling General & Admin Expenses | 487.3 | 528.6 | 570.7 | 572.8 | 506.1 | 538.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (21.27) | (26.39) | (23.09) | (34.89) | (42.44) | (47.17) | |
Interest Income | 4.822 | 7.821 | 21.25 | 17.45 | 9.154 | - | |
Income Tax Expense | 125.9 | 98.91 | - | - | - | - | |
Net Income | |||||||
Net Income | 688.4 | 549.5 | 540.7 | 493.2 | 564.7 | 453.9 | |
Supplemental | |||||||
EBIT | 598.7 | 664.8 | 659.5 | 626 | 735.7 | 630.7 | |
EBITDA | 807.5 | 899.3 | 857.4 | 821.2 | 931.1 | 839.9 | |