
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,866.4 | 1,925.6 | 2,002.1 | 2,111.3 | 2,209.6 | 2,264.1 | |
COGS | 1,072.5 | 1,076.6 | 1,149.7 | 1,193.8 | 1,269.9 | 1,289.6 | |
Gross Profit | 793.9 | 849.1 | 852.4 | 917.6 | 939.8 | 974.4 | |
Operating Expenses & Income | |||||||
Operating Income | 246.5 | 212.5 | 214.9 | 234 | 193.5 | 198.1 | |
Total Operating Expenses | 547.4 | 636.6 | 637.5 | 683.6 | 2,016.1 | 1,450.8 | |
R&D Expenses | 145.3 | 125.6 | 124.2 | 131.7 | 159.9 | 166.5 | |
Selling General & Admin Expenses | 148.1 | 171 | 176.1 | 156.1 | 175.3 | 484.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.469284) | (3.913582) | (3.543878) | (2.923278) | (1.83762) | (2.020957) | |
Interest Income | 1.744486 | 1.543202 | 5.188749 | 6.145233 | 6.235736 | 3.954688 | |
Income Tax Expense | 17.58 | 27.02 | 29.41 | 20.89 | - | 12.53 | |
Net Income | |||||||
Net Income | 225.2 | 177.2 | 178.1 | 196.8 | 166.1 | 159 | |
Supplemental | |||||||
EBIT | 249.4 | 210.7 | 216.2 | 227.7 | - | - | |
EBITDA | 366.3 | 322.8 | 343.6 | 360.2 | 193.5 | - | |