
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 3,155.3 | 3,179.9 | 3,281.7 | 3,530.6 | 3,555.4 |
COGS | 2,208.4 | 2,240.3 | 2,197.1 | 2,347.4 | 2,332.1 |
Gross Profit | 946.9 | 939.6 | 1,084.6 | 1,183.2 | 1,223.2 |
Operating Expenses & Income | |||||
Operating Income | 242.3 | 212.4 | 327.8 | 387.2 | 448.3 |
Total Operating Expenses | 2,913 | 2,967.5 | 2,953.9 | 3,143.4 | 3,107 |
R&D Expenses | 64.4 | 66.4 | 70.8 | 76.4 | 77.6 |
Selling General & Admin Expenses | 668 | 680 | 694.3 | 717.7 | 694 |
Earnings from Continuing Operations | |||||
Interest Expense | (25.7) | (27.3) | (30.2) | (29.3) | (29.5) |
Interest Income | 10.4 | 9.7 | 18.4 | 19.7 | 11.6 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 1,416.7 | 28.6 | 229.1 | 261.9 | 292.8 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 396.6 | 293.6 | - | - | - |