
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,400.2 | 1,528 | 1,787.6 | 1,808.1 | 1,874.8 | 1,946.3 | |
COGS | 784.8 | 854.1 | 935.5 | 947.7 | 1,003.7 | 1,020.4 | |
Gross Profit | 615.3 | 673.8 | 852.1 | 860.4 | 871.1 | 925.9 | |
Operating Expenses & Income | |||||||
Operating Income | 22.78 | 239.1 | 231.3 | 389.2 | 402 | 453.8 | |
Total Operating Expenses | 592.6 | 434.7 | 620.8 | 471.3 | 469.1 | 472.1 | |
R&D Expenses | 57.79 | 57.01 | 67.99 | 66.53 | 65.34 | 68.19 | |
Selling General & Admin Expenses | 332.9 | 338.9 | 381.1 | 394.7 | 414.3 | 430 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.76) | (21.66) | (46.73) | (36.89) | (31.8) | (32.5) | |
Interest Income | 3.256 | 4.155 | 8.184 | 7.019 | 5.861 | 16.85 | |
Income Tax Expense | 1.816 | 58.9 | 148.1 | 90.04 | 87.47 | 96.07 | |
Net Income | |||||||
Net Income | 21.34 | 179.6 | 58.58 | 285 | 278.9 | 314 | |
Supplemental | |||||||
EBIT | 34.36 | 260.2 | 253.4 | 411.9 | 398.2 | 444.8 | |
EBITDA | 84.68 | 316.5 | 314.2 | 476.2 | 469.8 | 519.7 | |