
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,363.1 | 1,548.4 | 1,642.3 | 1,918.9 | 2,039.2 | 2,075.3 | |
COGS | 771.7 | 881.6 | 855.7 | 1,008.7 | 1,136.3 | 1,138.2 | |
Gross Profit | 591.4 | 666.7 | 786.6 | 910.1 | 902.9 | 937.1 | |
Operating Expenses & Income | |||||||
Operating Income | 446.2 | 597.8 | 604.4 | 616.9 | 615.5 | 670.1 | |
Total Operating Expenses | 145.3 | 68.95 | 182.2 | 282.4 | 287.3 | 267 | |
R&D Expenses | 58.72 | 49.63 | 47.67 | 36.03 | 25.46 | 26.8 | |
Selling General & Admin Expenses | 148.8 | 151 | 188.5 | 200.7 | 194.9 | 191.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (68.03) | (100.2) | (94.63) | (103.5) | (121.1) | - | |
Interest Income | 67.01 | 79.73 | 78.63 | 88.19 | 113.2 | 58.42 | |
Income Tax Expense | 77.61 | 132.1 | 134.7 | 160.6 | 144.6 | 160.3 | |
Net Income | |||||||
Net Income | 284.2 | 385.4 | 390.6 | 437.5 | 394.3 | 410.2 | |
Supplemental | |||||||
EBIT | 446.9 | 617.8 | 620 | 688.3 | 620.7 | 689.4 | |
EBITDA | 594.4 | 788.9 | 791.4 | 891.4 | 862.4 | 913.9 | |