
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,973.3 | 2,018 | 2,060.9 | 2,062.8 | 2,041.6 | 2,155.8 | |
COGS | 722.3 | 728.2 | 788.9 | 774.7 | 727.6 | 710.5 | |
Gross Profit | 1,251 | 1,289.7 | 1,272 | 1,288.1 | 1,314 | 1,445.3 | |
Operating Expenses & Income | |||||||
Operating Income | 218.8 | 267.1 | 302.2 | 257 | 260.6 | 406.6 | |
Total Operating Expenses | 1,032.2 | 1,022.6 | 969.8 | 1,031.1 | 1,053.4 | 1,038.7 | |
R&D Expenses | 334.1 | 325.2 | 320.7 | 363.3 | - | - | |
Selling General & Admin Expenses | 698.1 | 697.4 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 32.77 | 22.85 | 0.05 | 2.448 | 13.58 | - | |
Income Tax Expense | 107.2 | 51.03 | 45.35 | 76.65 | 79.15 | 130.9 | |
Net Income | |||||||
Net Income | 169.3 | 266.4 | 328.7 | 213.4 | 172.1 | 274.7 | |
Supplemental | |||||||
EBIT | 276.5 | 317.4 | 374 | 290.1 | 251.3 | 402.1 | |
EBITDA | 296.6 | 347.1 | 405 | 321.9 | 269.8 | 419.3 | |