
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,458.7 | 2,662.9 | 2,652.5 | 2,752.5 | 2,729.5 | 2,661.5 | |
COGS | 1,543.6 | 1,704.6 | 1,570.1 | 1,575.8 | 1,568.2 | 1,485.8 | |
Gross Profit | 915.1 | 958.2 | 1,082.4 | 1,176.7 | 1,161.3 | 1,175.8 | |
Operating Expenses & Income | |||||||
Operating Income | 474.6 | 529.8 | 581.1 | 628.6 | 491 | 533.7 | |
Total Operating Expenses | 440.5 | 428.4 | 501.3 | 548.1 | 2,238.5 | 1,706.6 | |
R&D Expenses | 87.04 | 66.98 | 65.58 | 62.88 | 77.74 | 68.64 | |
Selling General & Admin Expenses | 137.4 | 147.6 | 150.3 | 169 | 266.4 | 437.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.16) | (14.43) | (14.13) | (24.81) | (21.25) | (20.98) | |
Interest Income | 3.787178 | 7.827871 | 35.86 | 53.68 | 30.39 | 8.798999 | |
Income Tax Expense | 62.64 | 79.16 | 69.22 | 87.78 | - | 22.11 | |
Net Income | |||||||
Net Income | 412.1 | 450 | 510.9 | 541 | 486.7 | 315.8 | |
Supplemental | |||||||
EBIT | 432.6 | 460.8 | 520.5 | 555.1 | 604.9 | - | |
EBITDA | 476.6 | 507.6 | 579.1 | 621.3 | 758.1 | 413.6 | |