
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,594.4 | 2,593.4 | 3,263.9 | 3,048.1 | 2,943.7 | 3,006.6 | |
COGS | 897.7 | 940.1 | 1,087.6 | 925.3 | 907.3 | 921.6 | |
Gross Profit | 1,696.7 | 1,653.3 | 2,176.3 | 2,122.9 | 2,036.4 | 2,085.1 | |
Operating Expenses & Income | |||||||
Operating Income | 838.1 | 651 | 1,024.5 | 923.3 | 829.8 | 850 | |
Total Operating Expenses | 858.6 | 1,002.4 | 1,151.8 | 1,199.6 | 2,113.9 | 1,705.4 | |
R&D Expenses | 73.11 | 86.1 | 106.1 | 100.2 | 98.37 | 97.69 | |
Selling General & Admin Expenses | 135.7 | 170.9 | 191.7 | 202.6 | 556.9 | 668.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.45) | (44.52) | (62.81) | (67.82) | (65.95) | (64.72) | |
Interest Income | 32.13 | 41.67 | 60.3 | 41.79 | 45.65 | 33.27 | |
Income Tax Expense | 178 | 130.2 | 220.9 | 207.1 | - | 124.4 | |
Net Income | |||||||
Net Income | 666.1 | 521.3 | 809.4 | 719.1 | 637.4 | 672.5 | |
Supplemental | |||||||
EBIT | 774.2 | 608.2 | 991 | 890.8 | - | - | |
EBITDA | 876.4 | 762.8 | 1,169.9 | 1,094 | - | - | |