
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,376.2 | 3,589.1 | 3,674.7 | 3,979.9 | 4,069.8 | 6,819.3 | |
COGS | 1,406.8 | 1,628 | 1,617.4 | 1,764.6 | 1,927.8 | 3,168.5 | |
Gross Profit | 1,969.4 | 1,961.1 | 2,057.3 | 2,215.3 | 2,142 | 3,650.8 | |
Operating Expenses & Income | |||||||
Operating Income | 768 | 559.8 | 439.1 | 588.8 | 561.2 | 805 | |
Total Operating Expenses | 1,201.4 | 1,401.3 | 1,616.7 | 1,626.5 | 1,580.8 | 2,833.2 | |
R&D Expenses | 385.8 | 446.6 | 460.1 | 491.5 | 507.4 | 1,028.2 | |
Selling General & Admin Expenses | 242.1 | 253.2 | 295 | 313.8 | 320 | 377.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.1) | (4.099999) | (4.4) | (16) | (15.8) | (18.15) | |
Interest Income | 1.7 | 2 | 1.4 | 0.5 | 13.2 | 8.4 | |
Income Tax Expense | 149.4 | 109.7 | 114.5 | 154.3 | 128.8 | 242.3 | |
Net Income | |||||||
Net Income | 601.1 | 452.4 | 357.6 | 432.2 | 397.5 | 690.6 | |
Supplemental | |||||||
EBIT | 757.4 | 554.3 | 441.9 | 595.1 | 561.2 | 946.6 | |
EBITDA | 977.8 | 811.9 | 701.3 | 897.5 | 999.6 | 1,554.2 | |