

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,329.1 | 2,566.1 | 2,748.4 | 2,808.3 | 2,883.5 | 2,859.3 | |
COGS | 654.5 | 744.6 | 828.7 | 774.6 | 817.8 | 792.1 | |
Gross Profit | 1,674.6 | 1,821.5 | 1,919.7 | 2,033.8 | 2,065.7 | 2,067.1 | |
Operating Expenses & Income | |||||||
Operating Income | 465.7 | (658.6) | 279.8 | 380.2 | 367.9 | 457.2 | |
Total Operating Expenses | 1,208.9 | 2,480.1 | 1,639.9 | 1,653.6 | 1,697.8 | 1,609.9 | |
R&D Expenses | 271.5 | 412.4 | 469.3 | 443.1 | 450.2 | 427.8 | |
Selling General & Admin Expenses | 282.5 | 312.3 | 343.2 | 353.9 | 332.8 | 303.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.885) | (14.17) | (14.04) | (13.81) | (18.51) | (16.96) | |
Interest Income | 2.137 | 10.96 | 36 | 30.98 | 44.49 | 38.67 | |
Income Tax Expense | (21.85) | 32.31 | (14.75) | 107.5 | 83.68 | 87.83 | |
Net Income | |||||||
Net Income | 493.5 | (694.3) | 307.6 | 303.3 | 163 | 209.5 | |
Supplemental | |||||||
EBIT | 481.5 | (647.8) | 306.9 | 424.6 | 265.2 | 479.4 | |
EBITDA | 555.8 | (551.1) | 398.2 | 532.7 | 367 | 559.1 | |