
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,282.6 | 4,412.6 | 4,104.5 | 4,082.8 | 4,176 | 4,011.8 | |
COGS | 2,781.9 | 2,951.7 | 2,585.3 | 2,484 | 2,485.7 | 2,353 | |
Gross Profit | 1,500.6 | 1,460.9 | 1,519.2 | 1,598.8 | 1,690.3 | 1,658.8 | |
Operating Expenses & Income | |||||||
Operating Income | 724.5 | 637.3 | 739.2 | 896.5 | 930.9 | 861.8 | |
Total Operating Expenses | 3,558.1 | 3,775.3 | 3,365.3 | 3,186.3 | 3,245.1 | 3,150 | |
R&D Expenses | 97.71 | 98.7 | 99.8 | 93.6 | 95.9 | 95.4 | |
Selling General & Admin Expenses | 678.4 | 724.9 | 680.2 | 608.7 | 663.5 | 701.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.22) | (66.16) | (118.3) | (88.6) | (69.4) | (71.3) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 80.54 | 72.16 | - | - | - | - | |
Net Income | |||||||
Net Income | 629.1 | 514.8 | 622.7 | 625.4 | 653.8 | 651.4 | |
Supplemental | |||||||
EBIT | 746.2 | 774.9 | 737.2 | 807.5 | 825.9 | 808.7 | |
EBITDA | 815.4 | 769.7 | 852 | 922.1 | 943.6 | 929.3 | |