
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,095.7 | 3,613.6 | 3,408.8 | 3,238.2 | 3,307.7 | 3,189.8 | |
COGS | 2,722.4 | 2,337 | 2,199.1 | 1,917.2 | 1,964.7 | 1,944.1 | |
Gross Profit | 1,373.2 | 1,276.6 | 1,209.7 | 1,320.9 | 1,343 | 1,245.6 | |
Operating Expenses & Income | |||||||
Operating Income | 515.9 | 535.1 | 312.7 | 430.8 | 476.1 | 430.7 | |
Total Operating Expenses | 844.1 | 831.6 | 897.1 | 890.1 | 866.9 | 837.2 | |
R&D Expenses | 57.6 | 60.64 | 60.49 | 54.71 | 54.78 | 53.87 | |
Selling General & Admin Expenses | 218 | 217.2 | 212.5 | 230.1 | 244.8 | 179.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.942) | (4.523) | (3.349) | (6.338) | (3.378) | (4.485) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 97.76 | 103.1 | 111.8 | 115.6 | 100.3 | 90.75 | |
Net Income | |||||||
Net Income | 393.2 | 426.7 | 300.4 | 371.5 | 399.9 | 389.5 | |
Supplemental | |||||||
EBIT | 515.9 | 445.1 | 332.5 | 439.4 | 474.2 | 361 | |
EBITDA | 706.4 | 627.5 | 530.5 | 658 | 710.2 | 612.9 | |