

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,166.8 | 2,329.9 | 2,414.7 | 2,565 | 2,725.4 | 2,764.4 | |
COGS | 258.1 | 304.4 | 282.6 | 319.3 | 361.8 | 383.7 | |
Gross Profit | 1,908.7 | 2,025.5 | 2,132.1 | 2,245.7 | 2,363.6 | 2,380.7 | |
Operating Expenses & Income | |||||||
Operating Income | 907.5 | 884.3 | 899.1 | 876 | 831.1 | 802.2 | |
Total Operating Expenses | 1,001.2 | 1,141.2 | 1,233 | 1,369.7 | 1,532.5 | 1,578.5 | |
R&D Expenses | 292.7 | 349.9 | 368.9 | 394.9 | 456.7 | 463.7 | |
Selling General & Admin Expenses | 110.7 | 116.1 | 117 | 111.9 | 128.8 | 139.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.6) | (1.8) | (2.3) | (1.8) | (2) | - | |
Interest Income | 42.1 | 44 | 97 | 93.6 | 105 | 131.5 | |
Income Tax Expense | 134 | 131.4 | 135.3 | 126.4 | (111.8) | (105.9) | |
Net Income | |||||||
Net Income | 815.6 | 796.9 | 840.3 | 845.7 | 1,056.9 | 1,048.6 | |
Supplemental | |||||||
EBIT | 954.2 | 930.1 | 975.6 | 972.1 | 945.1 | 901.2 | |
EBITDA | 984.9 | 966.3 | 1,023 | 1,055.7 | 1,038 | 983.2 | |