
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,093.1 | 1,881.8 | 2,076.7 | 1,909.7 | 1,658.7 | 1,725.5 | |
COGS | 1,392.9 | 1,247.4 | 1,353.9 | 1,332.3 | 1,075 | 1,112.3 | |
Gross Profit | 700.2 | 634.4 | 722.8 | 577.4 | 583.7 | 613.3 | |
Operating Expenses & Income | |||||||
Operating Income | 393.2 | 287.5 | 376.5 | 208.5 | 357.8 | 384.9 | |
Total Operating Expenses | 307.1 | 347 | 346.3 | 368.9 | 1,300.9 | 748.9 | |
R&D Expenses | 31.26 | 25.73 | 26.97 | 28.07 | 28.63 | 29.55 | |
Selling General & Admin Expenses | 121 | 123.6 | 170.5 | 163.6 | 70.36 | 175.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (70.45) | (69.89) | (66.94) | (69.3) | (87.8) | (87.79) | |
Interest Income | 8.453994 | 14.21 | 5.5196 | 1.414229 | 0.49918 | 1.695916 | |
Income Tax Expense | 82.39 | 76.06 | 112.3 | 68.43 | - | 32.49 | |
Net Income | |||||||
Net Income | 311.5 | 232.7 | 257.9 | 158.9 | 170.4 | 108.9 | |
Supplemental | |||||||
EBIT | 488.6 | 359.3 | 426.6 | 278.9 | - | - | |
EBITDA | 532.3 | 405.3 | 483.4 | 384.5 | - | - | |