

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,723.9 | 5,295 | 5,390 | 4,863 | 5,240 | 5,380.3 | |
COGS | 2,688.3 | 3,909 | 3,687 | 3,237 | 3,561 | 3,629.5 | |
Gross Profit | 1,035.6 | 1,386 | 1,703 | 1,626 | 1,679 | 1,764.4 | |
Operating Expenses & Income | |||||||
Operating Income | 373.6 | 504 | 805 | 727 | 735 | 767.8 | |
Total Operating Expenses | 637.3 | 835 | 898 | 899 | 944 | 1,017.7 | |
R&D Expenses | 58.02 | 64 | 66 | 103 | 109 | 100.6 | |
Selling General & Admin Expenses | 282.2 | 331 | 372 | 356 | 402 | 326 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (20.22) | (44) | (101) | (84) | (107) | (95.85) | |
Interest Income | 3.5164 | 3 | 9 | 22 | 13 | 8 | |
Income Tax Expense | 80.88 | 112 | 187 | 162 | 150 | 155.4 | |
Net Income | |||||||
Net Income | 300.7 | 301 | 543 | 329 | 423 | 480.2 | |
Supplemental | |||||||
EBIT | 374.5 | 470 | 801 | 732 | 743 | 759.3 | |
EBITDA | 521.3 | 626 | 959 | 897 | 929 | 955 | |