

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,341.1 | 5,160.5 | 5,435.2 | 5,401.1 | 5,424.6 | 4,752.6 | |
COGS | 1,544 | 1,799.5 | 1,892 | 1,791.4 | 1,827.9 | 1,696 | |
Gross Profit | 2,797.1 | 3,361 | 3,543.2 | 3,609.7 | 3,596.7 | 3,054.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,009.8 | 1,286.7 | 1,216 | 1,432.2 | 924.4 | 1,242.6 | |
Total Operating Expenses | 1,602 | 2,051.5 | 2,327.2 | 2,177.5 | 2,672.3 | 2,130.3 | |
R&D Expenses | 510.8 | 607.1 | 879.8 | 683.7 | 924 | 798.1 | |
Selling General & Admin Expenses | 66.7 | 76.6 | 481.2 | 75 | 499.2 | 300.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.8) | (47.54) | (154.1) | (183.6) | (145.6) | (132.4) | |
Interest Income | 4.4 | 7.6 | 10.7 | 13.5 | 14.7 | 99.1 | |
Income Tax Expense | 173.6 | 228.9 | 188.9 | 227.1 | 166.7 | 357.1 | |
Net Income | |||||||
Net Income | 801.6 | 1,007.6 | 858.9 | 1,023.4 | 617.4 | 544.5 | |
Supplemental | |||||||
EBIT | 1,003.4 | 1,283.6 | 1,214.8 | 1,433.6 | 1,020.4 | 2,519.5 | |
EBITDA | 1,402.1 | 1,750.6 | 1,777.8 | 2,011.1 | 1,811.6 | 3,254.9 | |