
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,018.7 | 2,184.9 | 2,320.2 | 2,345.3 | 2,405.9 | 2,382.9 | |
COGS | 1,495.3 | 1,597 | 1,580.5 | 1,598.4 | 1,667 | 1,666.1 | |
Gross Profit | 523.4 | 588 | 739.7 | 746.8 | 738.9 | 716.8 | |
Operating Expenses & Income | |||||||
Operating Income | 442.6 | 420.5 | 531.2 | 489.8 | 473.3 | 457.1 | |
Total Operating Expenses | 210 | 233.5 | 241.7 | 1,855.5 | 1,932.6 | 1,925.8 | |
R&D Expenses | 47.3 | 46.12 | 57.42 | 73.02 | 82.09 | 81.49 | |
Selling General & Admin Expenses | 94.81 | 110.7 | 106.7 | 184 | 183.5 | 178.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.61) | (7.031) | (5.731) | (6.549) | (5.954) | (5.977) | |
Interest Income | 0.254 | 3.721 | 17.61 | 22.35 | 20.48 | 20.22 | |
Income Tax Expense | 47.61 | 82.08 | 104.7 | - | - | - | |
Net Income | |||||||
Net Income | 386.4 | 331.4 | 420.8 | 447.8 | 382.9 | 354.6 | |
Supplemental | |||||||
EBIT | 442.9 | 420.8 | 531.5 | - | - | - | |
EBITDA | 603.1 | 568.9 | 674.1 | - | - | - | |