

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,614.3 | 5,458.6 | 5,635.5 | 5,670 | 6,115.4 | 6,374.4 | |
COGS | 2,772.9 | 3,128.3 | 3,196.1 | 3,235.2 | 3,717.2 | 3,886 | |
Gross Profit | 1,841.4 | 2,330.3 | 2,439.4 | 2,434.8 | 2,398.2 | 2,488.4 | |
Operating Expenses & Income | |||||||
Operating Income | 624.3 | 972 | 1,034.4 | 989.1 | 1,149.8 | 1,239.7 | |
Total Operating Expenses | 1,217.1 | 1,358.3 | 1,405 | 1,445.7 | 1,248.4 | 1,248.7 | |
R&D Expenses | 299.3 | 352.2 | 356.3 | 292.6 | 317.3 | 335.4 | |
Selling General & Admin Expenses | 1,056.6 | 1,145.2 | 1,195.9 | 902.6 | 931.1 | 705.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (90.8) | (89.3) | (77.3) | (57.9) | (59.6) | (50.6) | |
Interest Income | 104.2 | 89.3 | 77.3 | 57.9 | 59.6 | 24.7 | |
Income Tax Expense | 88.5 | 119.2 | 72.3 | 117.2 | 198.8 | 220 | |
Net Income | |||||||
Net Income | 445.3 | 788.6 | 885.7 | 819.2 | 894.8 | 974.8 | |
Supplemental | |||||||
EBIT | 624.6 | 997.4 | 1,036.2 | 995.8 | 1,154.1 | 1,244.8 | |
EBITDA | 996.4 | 1,329.6 | 1,352.6 | 1,305.7 | 1,490.4 | 1,586.8 | |