
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,661.5 | 1,677.9 | 1,711.6 | 1,609.2 | 1,629.3 | 1,630.9 | |
COGS | 728.2 | 786.9 | 800.9 | 724.9 | 776.3 | 780.3 | |
Gross Profit | 933.4 | 891.1 | 910.7 | 884.3 | 853 | 850.6 | |
Operating Expenses & Income | |||||||
Operating Income | 478.8 | 552.2 | 609.8 | 618.8 | 775.1 | 698.1 | |
Total Operating Expenses | 454.6 | 338.9 | 301 | 265.6 | 854.2 | 588.4 | |
R&D Expenses | - | 0.515 | 2.461603 | 5.064256 | 5.029233 | 5.029233 | |
Selling General & Admin Expenses | 55.63 | 42.99 | 52.75 | 58.28 | 17.5 | 63.35 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (411.4) | (304.8) | (252.7) | (209.7) | (154.8) | (145.9) | |
Interest Income | 19.82 | 12.72 | 15.59 | 12.56 | 8.483229 | 5.663313 | |
Income Tax Expense | 64.28 | 130 | 151.9 | 156.1 | - | 95.69 | |
Net Income | |||||||
Net Income | 406 | 458.8 | 458.7 | 466 | 465.2 | 470.3 | |
Supplemental | |||||||
EBIT | 881.7 | 893.6 | 863.3 | 831.8 | - | - | |
EBITDA | 1,423.9 | 1,451.4 | 1,451 | 1,374 | - | - | |