
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,871 | 3,412 | 3,541 | 3,525 | 3,561.7 | 3,576.2 | |
COGS | 1,906 | 2,358 | 2,396 | 2,310 | 2,370.1 | 2,319.1 | |
Gross Profit | 965 | 1,054 | 1,145 | 1,215 | 1,191.6 | 1,257.1 | |
Operating Expenses & Income | |||||||
Operating Income | 355 | 367 | 414 | 437 | 430.8 | 446.4 | |
Total Operating Expenses | 610 | 687 | 728 | 778 | 760.7 | 810.7 | |
R&D Expenses | 59 | 69 | 71 | 79 | 75.97 | 62.99 | |
Selling General & Admin Expenses | 44 | 51 | 56 | 65 | - | 108 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4) | (6) | (13) | (12) | (11) | (3.99925) | |
Interest Income | 1 | 3 | 6 | 7 | - | - | |
Income Tax Expense | 104 | 97 | 120 | 126 | 122 | 128.1 | |
Net Income | |||||||
Net Income | 253 | 259 | 282 | 302 | 305.9 | 318.3 | |
Supplemental | |||||||
EBIT | 362 | 363 | 416 | 440 | 430.8 | - | |
EBITDA | 448 | 457 | 514 | 537 | 529.8 | 519.4 | |