

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,156.7 | 3,391.9 | 3,083.9 | 2,799.5 | 3,164.4 | 6,312.4 | |
COGS | 909.3 | 1,074.5 | 886.7 | 760 | 1,832 | 2,207 | |
Gross Profit | 2,247.4 | 2,317.4 | 2,197.2 | 2,039.5 | 1,332.4 | 4,105.4 | |
Operating Expenses & Income | |||||||
Operating Income | 822.4 | 755 | 768.5 | 691.2 | 907.4 | 1,602.7 | |
Total Operating Expenses | 1,424.9 | 1,562.4 | 1,428.7 | 1,348.3 | 425 | 2,502.8 | |
R&D Expenses | 75.99 | 74.8 | 69.4 | 74.53 | 69.93 | 105.9 | |
Selling General & Admin Expenses | 60.3 | 75.5 | 75.2 | 72.67 | 84.7 | 1,589.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.83808) | (12.67) | (25.5) | (26.13) | (31.42) | (53.73) | |
Interest Income | 1.00342 | 3.9 | 7.2 | 6.89548 | 7.1 | - | |
Income Tax Expense | 121 | 34.6 | 124.8 | 127.3 | 136.9 | 271.9 | |
Net Income | |||||||
Net Income | 689.3 | 706.3 | 617 | 541.7 | 598.1 | 1,206.4 | |
Supplemental | |||||||
EBIT | 816.1 | 750.5 | 764.8 | 695.2 | 907.4 | 1,688.4 | |
EBITDA | 969.1 | 904.1 | 917.2 | 831 | 1,070.9 | 2,003.4 | |