
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,500.8 | 2,557 | 2,845.4 | 3,121.2 | 3,498.4 | 3,653.8 | |
COGS | 1,573 | 1,602.4 | 1,778.2 | 1,967.6 | 2,196.8 | 2,275.4 | |
Gross Profit | 927.8 | 954.6 | 1,067.2 | 1,153.5 | 1,301.5 | 1,378.5 | |
Operating Expenses & Income | |||||||
Operating Income | 377.1 | 423.4 | 484.6 | 528.6 | 638 | 688.8 | |
Total Operating Expenses | 550.7 | 531.2 | 582.6 | 625 | 663.5 | 688.9 | |
R&D Expenses | 88.49 | 80.84 | 85.76 | 91.65 | 95.16 | 98.16 | |
Selling General & Admin Expenses | 326.1 | 324.1 | 359.7 | 373.5 | 399.6 | 412.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (40.24) | (46.98) | (51.39) | (44.87) | (43.15) | (42.35) | |
Interest Income | 40.24 | 46.98 | 51.39 | 44.87 | 43.15 | 22.48 | |
Income Tax Expense | 86.13 | 94.85 | 108.6 | 117.1 | 135.8 | 149 | |
Net Income | |||||||
Net Income | 262.8 | 294.3 | 354.5 | 405 | 484.2 | 541.2 | |
Supplemental | |||||||
EBIT | 389.2 | 436.2 | 514.5 | 566.9 | 663.2 | - | |
EBITDA | 503.6 | 548.2 | 630.6 | 674.6 | 788 | 823.6 | |