

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,811.5 | 4,075.4 | 4,054.1 | 3,935.1 | 3,704.5 | 3,775.3 | |
COGS | 2,698.4 | 2,872.4 | 2,792.8 | 2,946.1 | 2,700.4 | 2,700.3 | |
Gross Profit | 1,113.2 | 1,203.1 | 1,261.3 | 989 | 1,004.1 | 1,075 | |
Operating Expenses & Income | |||||||
Operating Income | 617.1 | 643.1 | 181.7 | 427.5 | 514.1 | 547.1 | |
Total Operating Expenses | 496.1 | 560 | 1,079.6 | 561.5 | 490 | 527.9 | |
R&D Expenses | 159.1 | 189.3 | 178.9 | 169.3 | 133.8 | 128.2 | |
Selling General & Admin Expenses | 337 | 370.6 | 350.7 | 392.2 | 356.2 | 366.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (179.3) | (178.8) | (150.9) | (155.8) | (149.1) | (237.7) | |
Interest Income | 179.3 | 178.8 | 31.32 | 16.18 | 130 | 63.96 | |
Income Tax Expense | 50.34 | 86.02 | 21.75 | (140.3) | 92 | 84.9 | |
Net Income | |||||||
Net Income | 363.6 | 310.7 | (3.909) | 128.5 | 31.3 | 89.88 | |
Supplemental | |||||||
EBIT | 593.2 | 575.5 | 181.7 | 144 | 272.4 | 412.6 | |
EBITDA | 852.3 | 856.5 | 181.7 | 456.8 | 528.8 | 736.5 | |