
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,301.7 | 2,470.8 | 2,461.4 | 2,951.8 | 3,291 | 3,411.8 | |
COGS | 1,669 | 1,776.6 | 1,720.9 | 2,086.3 | 2,164.9 | 2,235.4 | |
Gross Profit | 632.6 | 694.2 | 740.5 | 865.6 | 1,126.1 | 1,176.5 | |
Operating Expenses & Income | |||||||
Operating Income | 392.9 | 481.1 | 474.6 | 568.1 | 727.1 | 773.5 | |
Total Operating Expenses | 239.8 | 213 | 265.9 | 297.5 | 2,563.9 | 1,533.6 | |
R&D Expenses | 74.23 | 79.28 | 83.04 | 90.43 | 100.8 | 100.1 | |
Selling General & Admin Expenses | 84.81 | 95.74 | 102.7 | 110.2 | 109.7 | 81.32 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.992536) | (4.813785) | (5.310493) | (5.016855) | (6.107025) | (6.551683) | |
Interest Income | 12.81 | 9.901012 | 18.87 | 30.83 | 32.31 | 24.06 | |
Income Tax Expense | 11.07 | 35.75 | 43.53 | 53.79 | - | 34.81 | |
Net Income | |||||||
Net Income | 380.3 | 447 | 431.2 | 511.2 | 667.7 | 712.4 | |
Supplemental | |||||||
EBIT | 363.8 | 385.9 | 421.3 | 504.3 | - | - | |
EBITDA | 447.1 | 483.8 | 518.3 | 588.1 | - | - | |