
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,223.4 | 4,536.3 | 5,138.7 | 5,459.5 | 5,935.9 | 6,037.5 | |
COGS | 2,340.4 | 2,555.5 | 2,920.5 | 3,056.8 | 3,309.4 | 3,354.8 | |
Gross Profit | 1,883 | 1,980.7 | 2,218.2 | 2,402.8 | 2,626.5 | 2,682.7 | |
Operating Expenses & Income | |||||||
Operating Income | 477.8 | 791.1 | 836.1 | 866.6 | 1,101.8 | 1,141.6 | |
Total Operating Expenses | 1,405.2 | 1,189.6 | 1,382 | 1,536.1 | 1,524.7 | 1,541.4 | |
R&D Expenses | 86.66 | 98.48 | 103.7 | 107.6 | 112.9 | 115.1 | |
Selling General & Admin Expenses | 1,101 | 1,048.6 | 1,201.3 | 1,303.2 | 1,407.7 | 1,053.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (89.49) | (110.8) | (144.4) | (86.26) | (60.7) | (60.6) | |
Interest Income | 6.284 | 110.8 | 11.04 | 8.402 | 9.8 | 17.2 | |
Income Tax Expense | 82.34 | 124.1 | 149.5 | 184.7 | 262.2 | 280.8 | |
Net Income | |||||||
Net Income | 243.9 | 107 | 378.2 | 614.6 | 785.1 | 805.1 | |
Supplemental | |||||||
EBIT | 456.3 | 812 | 847.2 | 882.5 | 1,108 | 1,139.1 | |
EBITDA | 1,009.4 | 1,234.5 | 1,412.4 | 1,358.7 | 1,594.5 | 1,810.4 | |