

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,815.7 | 4,091.3 | 4,254.1 | 4,573.2 | 4,951.1 | 5,104.1 | |
COGS | 1,372.2 | 1,484.5 | 1,573.6 | 1,652 | 1,801.5 | 1,847.6 | |
Gross Profit | 2,443.5 | 2,606.8 | 2,680.5 | 2,921.2 | 3,149.6 | 3,256.5 | |
Operating Expenses & Income | |||||||
Operating Income | 381.8 | 514.5 | 638.2 | 932.9 | 1,138.4 | 1,286.3 | |
Total Operating Expenses | 3,433.9 | 3,576.8 | 3,615.9 | 3,640.3 | 3,812.7 | 3,817.8 | |
R&D Expenses | 706.3 | 794 | 839.6 | 814.4 | 841.5 | 846.5 | |
Selling General & Admin Expenses | 849.7 | 797.8 | 726.9 | 751.1 | 764 | 739.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (126) | (146.3) | (179) | (158.3) | (151) | (150.7) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 10.8 | 3.6 | - | - | - | - | |
Net Income | |||||||
Net Income | 242.3 | 352.2 | 1,374.8 | 936.9 | 875 | 910.3 | |
Supplemental | |||||||
EBIT | 381.8 | 514.5 | 582.8 | 923.7 | 1,171 | 1,310.5 | |
EBITDA | 579.2 | 697.4 | 754.1 | 1,059 | 1,287.6 | 1,403.2 | |