

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,878.3 | 3,179.9 | 3,281.7 | 3,530.6 | 3,557.1 | 7,050.8 | |
COGS | 2,014.5 | 2,240.3 | 2,197.1 | 2,347.4 | 2,333.2 | 4,637 | |
Gross Profit | 863.8 | 939.6 | 1,084.6 | 1,183.2 | 1,223.9 | 2,413.7 | |
Operating Expenses & Income | |||||||
Operating Income | 202.3 | 111.4 | 329.7 | 382.5 | 444.9 | 849.3 | |
Total Operating Expenses | 661.4 | 828.2 | 754.9 | 800.7 | 779 | 1,564.4 | |
R&D Expenses | 58.75 | 67.5 | 70.8 | 76.4 | 77.64 | 151.7 | |
Selling General & Admin Expenses | 327.3 | 363 | 370.6 | 382.5 | 372.1 | 568.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (24.1) | (27.68) | (29.1) | (29.3) | (24.41) | (37.23) | |
Interest Income | 9.48688 | 9.7 | 18.4 | 19.7 | 11.6 | - | |
Income Tax Expense | 52.18 | 79 | 73.8 | 88.2 | 92.44 | 180.6 | |
Net Income | |||||||
Net Income | 1,292.3 | 28.6 | 229.1 | 261.9 | 292.9 | 575.2 | |
Supplemental | |||||||
EBIT | 208.3 | 169.6 | 334.5 | 382.8 | 444.9 | 848.6 | |
EBITDA | 329.3 | 328.9 | 442.7 | 503 | 563.7 | 1,092.2 | |