

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,272.5 | 5,291.9 | 5,383.6 | 6,213.6 | 6,235.7 | 6,459.3 | |
COGS | 694.8 | 858.7 | 878.4 | 1,016.3 | 1,014.6 | 1,117.5 | |
Gross Profit | 3,577.8 | 4,433.1 | 4,505.3 | 5,197.3 | 5,221.1 | 5,341.9 | |
Operating Expenses & Income | |||||||
Operating Income | 896.2 | 1,217 | 1,123.4 | 1,359.6 | 1,394.6 | 1,581.6 | |
Total Operating Expenses | 2,660.1 | 3,205.4 | 3,381.8 | 3,837.7 | 3,826.5 | 3,760.2 | |
R&D Expenses | 834.5 | 1,015.6 | 1,145.8 | 1,286.2 | 1,323.3 | 1,332.2 | |
Selling General & Admin Expenses | 352.3 | 406.5 | 407.6 | 470.5 | 461.3 | 420.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (24.79) | (24.29) | (36.27) | (76.61) | (42.1) | - | |
Interest Income | 10.02 | 37.18 | 125.2 | 178.9 | 150 | - | |
Income Tax Expense | 202.5 | 350.7 | 226.8 | 279.9 | 270.8 | 292.2 | |
Net Income | |||||||
Net Income | 680.2 | 870.1 | 950.6 | 1,200.2 | 1,196 | 1,371.4 | |
Supplemental | |||||||
EBIT | 907.7 | 1,243.8 | 1,123.4 | 1,359.7 | 1,500.5 | 1,595.5 | |
EBITDA | 1,400.4 | 1,814.4 | 1,638.6 | 1,920.7 | 2,053.2 | 2,152 | |