

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,609.2 | 2,885.6 | 3,024.7 | 2,788.8 | 2,943.2 | 3,120.3 | |
COGS | 1,280.8 | 1,440 | 1,467.2 | 1,348.9 | 1,385.4 | 1,471.5 | |
Gross Profit | 1,328.4 | 1,445.6 | 1,557.5 | 1,439.9 | 1,557.8 | 1,648.8 | |
Operating Expenses & Income | |||||||
Operating Income | 405.4 | 536.3 | 546.4 | 419.3 | 536 | 657 | |
Total Operating Expenses | 951.6 | 994.4 | 1,011.2 | 1,020.6 | 1,021.8 | 991.8 | |
R&D Expenses | 221.5 | 240.7 | 244.4 | 261.9 | 271.9 | 274.5 | |
Selling General & Admin Expenses | 265.8 | 285.2 | 291.3 | 275.7 | 289.6 | 296.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.717) | (3.778) | (5.38) | (3.041) | (1.876) | (1.821) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 115.3 | 126.5 | 126.9 | 94.94 | 105.5 | 131.3 | |
Net Income | |||||||
Net Income | 289.5 | 403.7 | 428.3 | 351.1 | 424.1 | 515.5 | |
Supplemental | |||||||
EBIT | 412.6 | 534 | 560.5 | 449.1 | 536 | 622.4 | |
EBITDA | 487.4 | 607.9 | 637.9 | 539.2 | 618 | 702.6 | |