

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,301.3 | 2,606.5 | 2,512.1 | 2,461 | 2,715.2 | 2,864.9 | |
COGS | 1,529.4 | 1,690.2 | 1,557.1 | 1,538.8 | 1,737 | 1,820 | |
Gross Profit | 771.8 | 916.3 | 955 | 922.2 | 978.2 | 1,044.9 | |
Operating Expenses & Income | |||||||
Operating Income | 263.7 | 363.3 | 317.5 | 266.5 | 331.7 | 374.9 | |
Total Operating Expenses | 508.2 | 553 | 637.4 | 655.8 | 646.5 | 670 | |
R&D Expenses | 90.23 | 104.3 | 116.4 | 112.4 | 128.4 | 126.7 | |
Selling General & Admin Expenses | 426.3 | 448.6 | 496.2 | 494.6 | 526.8 | 556.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (62.69) | (43.55) | (33.63) | (38.3) | (46.35) | (51.19) | |
Interest Income | 62.7 | 43.55 | 33.63 | 38.3 | 46.35 | 24.05 | |
Income Tax Expense | 27.94 | 49.65 | 43.2 | 29.53 | 29.34 | 59.55 | |
Net Income | |||||||
Net Income | 63.92 | 254.7 | 242.8 | 198.4 | 237.5 | 244.1 | |
Supplemental | |||||||
EBIT | 289.5 | 360.9 | 319.4 | 266.2 | 313.2 | - | |
EBITDA | 377.5 | 449.7 | 418.8 | 382 | 442.7 | 452.6 | |