
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,027.3 | 3,042.9 | 3,196.9 | 3,964.4 | 3,218.2 | 3,098.5 | |
COGS | 1,645.5 | 1,517.8 | 1,468.7 | 2,115.3 | 1,572.1 | 1,436.8 | |
Gross Profit | 1,381.8 | 1,525.1 | 1,728.3 | 1,849.1 | 1,646.1 | 1,661.7 | |
Operating Expenses & Income | |||||||
Operating Income | 419.1 | 376.1 | 503.4 | 514.2 | 538.5 | 540.8 | |
Total Operating Expenses | 962.7 | 1,149 | 1,224.9 | 1,334.9 | 2,679.7 | 1,798 | |
R&D Expenses | 111.3 | 109.9 | 141.7 | 215.5 | 167.8 | 169.5 | |
Selling General & Admin Expenses | 91.98 | 105.5 | 168.5 | 178.1 | 765.7 | 414.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.99336) | (4.795655) | (5.907193) | (6.354471) | (6.964552) | (8.105801) | |
Interest Income | 10.83 | 12.09 | 11.15 | 10.52 | 9.941179 | 8.401128 | |
Income Tax Expense | 46.11 | 40.9 | 54.73 | 56.54 | - | 27.92 | |
Net Income | |||||||
Net Income | 381.1 | 358.2 | 461.1 | 462.3 | 369.9 | 348.2 | |
Supplemental | |||||||
EBIT | 441.3 | 405 | 528.2 | 535 | - | - | |
EBITDA | 489.1 | 459.3 | 582.7 | 595.3 | - | - | |