

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,736.9 | 2,443.4 | 2,348.8 | 3,061.9 | 3,065 | 2,994.1 | |
COGS | 1,851.5 | 1,750.7 | 1,682.5 | 2,115.4 | 2,060.5 | 2,000 | |
Gross Profit | 885.4 | 692.7 | 666.4 | 946.5 | 1,004.4 | 994.1 | |
Operating Expenses & Income | |||||||
Operating Income | 449.2 | 404.4 | 280.1 | 482.9 | 531.8 | 531.7 | |
Total Operating Expenses | 451.3 | 432.6 | 340.6 | 463.5 | 472.6 | 462.3 | |
R&D Expenses | 147.7 | 140.9 | 134.3 | 138.6 | 127.6 | 128.7 | |
Selling General & Admin Expenses | 206.1 | 195.6 | 153.6 | 208 | 226.8 | 250 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.233) | (7.19) | (15.73) | (4.929) | (0.271) | (0.174) | |
Interest Income | 3.306 | 5.992 | 17.12 | 19.06 | 19.49 | 19.57 | |
Income Tax Expense | 53.23 | 46.15 | 84.48 | 105.7 | 67.69 | 66.48 | |
Net Income | |||||||
Net Income | 393.7 | 351 | 273.9 | 476.7 | 498 | 467.8 | |
Supplemental | |||||||
EBIT | 449.2 | 404.4 | 374.1 | 587.3 | 565.9 | 536.6 | |
EBITDA | 557.9 | 550.7 | 530 | 736.1 | 714.5 | 687.5 | |