

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,232.5 | 5,382.4 | 6,004.8 | 5,439.5 | 6,067.6 | 6,512.3 | |
COGS | 1,225.9 | 1,167.2 | 1,379.8 | 1,117.5 | 1,326.9 | 1,435.7 | |
Gross Profit | 4,006.6 | 4,215.2 | 4,625 | 4,322 | 4,740.7 | 5,078.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,610.4 | 1,702.4 | 1,534.1 | 1,378.7 | 1,636.2 | 1,829.6 | |
Total Operating Expenses | 2,396.2 | 2,512.8 | 2,896.4 | 2,943.3 | 3,104.5 | 3,248.7 | |
R&D Expenses | 903.1 | 945.2 | 1,071.8 | 1,053 | 1,079.2 | 1,090.6 | |
Selling General & Admin Expenses | 1,494 | 1,566.5 | 1,755.6 | 1,789.2 | 2,085.2 | 1,639.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (24.8) | (26.2) | (17.6) | (19.8) | (20.4) | - | |
Interest Income | 1 | 16.3 | 67.2 | 120.3 | 148.4 | 74.5 | |
Income Tax Expense | 198.9 | 245.5 | 198.7 | 152.1 | 216.9 | 439 | |
Net Income | |||||||
Net Income | 1,503.1 | 1,521.9 | 1,402.4 | 4,174.6 | 1,073.5 | 1,004.9 | |
Supplemental | |||||||
EBIT | 1,726.8 | 1,793.6 | 1,534.1 | 1,567.9 | 1,272.9 | - | |
EBITDA | 1,890.1 | 1,960.4 | 1,534.1 | 1,723.1 | 1,429.5 | 1,540.1 | |