

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,370.6 | 1,421.9 | 1,452.6 | 1,594.3 | 1,759.8 | 1,820.1 | |
COGS | 638.9 | 696.1 | 719.2 | 791.8 | 897.7 | 926.8 | |
Gross Profit | 731.7 | 725.8 | 733.4 | 802.5 | 862.1 | 893.3 | |
Operating Expenses & Income | |||||||
Operating Income | 209.9 | 203.8 | 220.4 | 308.1 | 329.9 | 338.7 | |
Total Operating Expenses | 521.8 | 522 | 513 | 494.4 | 532.2 | 554.7 | |
R&D Expenses | 144.3 | 146.3 | 140.8 | 146.7 | 167.5 | 179.5 | |
Selling General & Admin Expenses | 123.8 | 114.2 | 117.2 | 118.4 | 142.7 | 152.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (45.06) | (53.19) | (78.49) | (72.47) | (57.85) | (52.81) | |
Interest Income | 11.52 | 12.55 | 13.8 | 15.93 | 14.87 | 10.48 | |
Income Tax Expense | 47.27 | 64.46 | 26.12 | 47.29 | 80.01 | 80.82 | |
Net Income | |||||||
Net Income | 127.8 | 142.2 | 121.5 | 203.1 | 226.7 | 225.7 | |
Supplemental | |||||||
EBIT | 220.1 | 259.8 | 226.1 | 322.9 | 364.5 | 359.3 | |
EBITDA | 364 | 398.2 | 360.1 | 443.5 | 471.2 | 464.6 | |