
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,780.7 | 2,718.6 | 2,846.5 | 2,873.8 | 2,913.1 | 2,923.8 | |
COGS | 1,500 | 1,609 | 1,749.8 | 1,767.2 | 1,787.8 | 1,796.3 | |
Gross Profit | 1,280.7 | 1,109.6 | 1,096.8 | 1,106.6 | 1,125.3 | 1,127.5 | |
Operating Expenses & Income | |||||||
Operating Income | 974.9 | 733.9 | 711.9 | 698.6 | 713.9 | 715.9 | |
Total Operating Expenses | 305.8 | 375.7 | 384.9 | 408 | 2,199.2 | 1,287.9 | |
R&D Expenses | 59.13 | 54.03 | 55.65 | 58.95 | 61.23 | 61.72 | |
Selling General & Admin Expenses | 258.7 | 284.8 | 308.9 | 316.3 | 115.1 | 356.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34.67) | (55.79) | (61.21) | (52.46) | (35.85) | (34.5) | |
Interest Income | 11.65 | 9.238998 | 11.62 | 4.097081 | 1.958857 | 1.372227 | |
Income Tax Expense | 188.4 | 122.3 | 130.4 | 121.9 | - | 44.04 | |
Net Income | |||||||
Net Income | 702.8 | 548.3 | 500.4 | 501.4 | 501.9 | 504.9 | |
Supplemental | |||||||
EBIT | 929.4 | 735 | 694.3 | 691.3 | - | - | |
EBITDA | 1,000.8 | 816.6 | 779.6 | 779.2 | - | - | |