
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,478 | 2,533.8 | 2,473.6 | 2,524.5 | 2,613 | 3,544.1 | |
COGS | 205.4 | 227.9 | 243.5 | 252.6 | 312.9 | 311.4 | |
Gross Profit | 2,272.6 | 2,305.9 | 2,230.1 | 2,271.9 | 2,300.1 | 3,234.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,409.7 | 1,460.6 | 1,328.8 | 1,240.1 | 1,340.8 | 2,236.4 | |
Total Operating Expenses | 862.9 | 845.3 | 901.3 | 1,031.7 | 959.3 | 995.4 | |
R&D Expenses | 548 | 503.1 | 530.2 | 654.7 | 630.1 | - | |
Selling General & Admin Expenses | 66.86 | 64.55 | 70 | 63.81 | 156.8 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 0.068 | 0.076 | 0.084 | 0.94 | 13.03 | - | |
Income Tax Expense | 417.8 | 545.7 | 433 | 392 | 434.9 | 719.4 | |
Net Income | |||||||
Net Income | 1,000.3 | 1,027.7 | 911.3 | 852.2 | 903.7 | 1,548.4 | |
Supplemental | |||||||
EBIT | 1,409.7 | 1,460.6 | 1,328 | 1,240.2 | 1,338.6 | 2,271.8 | |
EBITDA | 1,417 | 1,472.8 | 1,342 | 1,250.7 | 1,346.3 | 2,278.4 | |