
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,825.5 | 2,010.3 | 1,944.7 | 2,072.6 | 2,135.5 | 2,135.5 | |
COGS | 1,022.6 | 1,165.7 | 1,139.4 | 1,167.5 | 1,198.5 | 1,198.5 | |
Gross Profit | 802.9 | 844.5 | 805.3 | 905.1 | 936.9 | 936.9 | |
Operating Expenses & Income | |||||||
Operating Income | 540.1 | 627.5 | 580.2 | 643.2 | 670.3 | 670.3 | |
Total Operating Expenses | 254.9 | 266.2 | 225.2 | 1,429.4 | 1,465.2 | 1,465.2 | |
R&D Expenses | 68.83 | 69.98 | 70.44 | 76.26 | 73.3 | 73.3 | |
Selling General & Admin Expenses | 83.66 | 89.39 | 91.22 | 185.7 | 193.4 | 193.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.897) | (4.319) | (11.6) | (9.371) | (7.541) | (7.541) | |
Interest Income | 0.729 | 2.137 | 10.97 | 13.53 | 15.35 | 15.35 | |
Income Tax Expense | 106.9 | 129.6 | 117 | - | - | - | |
Net Income | |||||||
Net Income | 431.3 | 493.5 | 452.6 | 528.3 | 539.2 | 539.2 | |
Supplemental | |||||||
EBIT | 540.1 | 627.5 | 580.2 | - | - | - | |
EBITDA | 662.3 | 759.1 | 736.1 | - | - | - | |