

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,933.1 | 6,064 | 6,592 | 7,212.4 | 7,524.2 | 7,421.3 | |
COGS | 2,970.5 | 3,832.4 | 4,097.4 | 4,364.7 | 4,838 | 4,658.4 | |
Gross Profit | 1,962.6 | 2,231.5 | 2,494.6 | 2,847.7 | 2,686 | 2,762.9 | |
Operating Expenses & Income | |||||||
Operating Income | 595.1 | 805.7 | 737.9 | 1,192 | 1,236 | 1,236.6 | |
Total Operating Expenses | 1,400.1 | 1,529.3 | 1,695.2 | 1,655.7 | 1,450 | 1,526.3 | |
R&D Expenses | 354.9 | 361.1 | 330.6 | 384 | 426 | 409.8 | |
Selling General & Admin Expenses | 436.7 | 523.3 | 1,259.5 | 1,144 | 1,063 | 725.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (278) | (496.5) | (596.9) | (714.8) | (625) | (534.3) | |
Interest Income | 11.55 | 33.86 | 62.33 | 44.42 | 34 | - | |
Income Tax Expense | 85.13 | 90.11 | 43.35 | 231.2 | 114.6 | 127.6 | |
Net Income | |||||||
Net Income | 265.3 | 208.3 | 59.31 | 156.9 | 401.9 | 452.1 | |
Supplemental | |||||||
EBIT | 584.3 | 805.8 | 735.6 | 1,319.5 | 1,236 | 1,178.1 | |
EBITDA | 944 | 1,213.7 | 1,182 | 1,608.3 | 1,686 | 1,620.4 | |