
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,591.4 | 1,843.9 | 2,085.5 | 2,203.1 | 2,321.7 | 2,438.5 | |
COGS | 786.4 | 871.1 | 973.2 | 1,011.9 | 1,097.8 | 1,185.5 | |
Gross Profit | 805 | 972.8 | 1,112.3 | 1,191.1 | 1,224 | 1,252.9 | |
Operating Expenses & Income | |||||||
Operating Income | 474 | 475.5 | 630.2 | 701.3 | 748.3 | 720.7 | |
Total Operating Expenses | 331 | 497.3 | 483.1 | 489.8 | 475.7 | 532.3 | |
R&D Expenses | 250.1 | 255.1 | 267.4 | 266.4 | 300.7 | - | |
Selling General & Admin Expenses | 331 | 433 | 456.1 | 485.1 | 475.7 | 532.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.2) | (35.7) | (66.32) | (65.78) | (56.32) | (79.94) | |
Interest Income | 6.394 | 29.52 | 53.51 | 14.45 | 6.533 | 4.672 | |
Income Tax Expense | 68.03 | 46.68 | 116.8 | 114.4 | 123.9 | 128.3 | |
Net Income | |||||||
Net Income | 399.6 | 396.9 | 468.2 | 537.1 | 597 | 566 | |
Supplemental | |||||||
EBIT | 475.8 | 480.6 | 650.3 | 717.3 | 777.3 | 747.5 | |
EBITDA | 583.1 | 610.4 | 788 | 872.9 | 966 | 956 | |