

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,825.7 | 4,618.5 | 4,730.2 | 4,998.5 | 4,758.3 | 6,085.1 | |
COGS | 2,346.9 | 2,916.4 | 3,037.6 | 3,035.1 | 2,953.2 | 3,845.7 | |
Gross Profit | 1,478.8 | 1,702.1 | 1,692.6 | 1,963.4 | 1,805.1 | 2,239.3 | |
Operating Expenses & Income | |||||||
Operating Income | 559 | 504 | 559.4 | 717.8 | 585.3 | 628.2 | |
Total Operating Expenses | 919.8 | 1,198.1 | 1,133.2 | 1,245.6 | 1,219.8 | 1,611.2 | |
R&D Expenses | 220.7 | 254.5 | 266.6 | 275.6 | 265.2 | 344.7 | |
Selling General & Admin Expenses | 221 | 257.9 | 275.8 | 298.6 | 301 | 239.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (48.75) | (58.91) | (98.57) | (88.88) | (78.74) | (44.21) | |
Interest Income | 3.6 | 7.797 | 14.61 | 13.28 | 22.03 | - | |
Income Tax Expense | 131.2 | 140.4 | 120 | 163.8 | 138.9 | 162.1 | |
Net Income | |||||||
Net Income | 374.9 | 280 | 340.5 | 478.2 | 239.5 | 236.8 | |
Supplemental | |||||||
EBIT | 555.1 | 490 | 559.7 | 724.2 | 585.3 | 698.6 | |
EBITDA | 809.7 | 780.5 | 852 | 1,040.2 | 872 | 992.3 | |