

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,239.8 | 4,763.3 | 5,545.9 | 5,391.9 | 5,502.1 | 8,139 | |
COGS | 2,916.4 | 3,290 | 3,822.4 | 3,664.1 | 3,727.8 | - | |
Gross Profit | 1,323.4 | 1,473.3 | 1,723.5 | 1,727.8 | 1,774.3 | 4,375.6 | |
Operating Expenses & Income | |||||||
Operating Income | 359.4 | 378.5 | 430.3 | 424.5 | 358.2 | 1,519.2 | |
Total Operating Expenses | 973.9 | 1,097.9 | 1,301.9 | 1,303.3 | 1,416.1 | - | |
R&D Expenses | 95.38 | 113.1 | 120.7 | 135.7 | 145.6 | 167.8 | |
Selling General & Admin Expenses | 135.5 | 160.6 | 202.8 | 202.5 | 1,267.1 | 655.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.46) | (13.91) | (32.1) | (31.38) | (34.3) | (30) | |
Interest Income | 5.096 | 3.302 | 11.89 | 19.03 | 2.1 | 17.2 | |
Income Tax Expense | 81.74 | 77.83 | 99.85 | 114.8 | 92.8 | 123.1 | |
Net Income | |||||||
Net Income | 266.2 | 269.2 | 299.3 | 289 | 103.6 | (1) | |
Supplemental | |||||||
EBIT | 357.8 | 356.3 | 437.1 | 441 | 358.2 | 265.5 | |
EBITDA | 732.4 | 755.6 | 883.8 | 908.5 | 837.6 | 749.3 | |