

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,215.4 | 3,367.3 | 3,661 | 3,897.5 | 4,303.7 | 4,553.2 | |
COGS | 1,325.9 | 1,363 | 1,471 | 1,518.6 | 1,644.1 | 1,709.9 | |
Gross Profit | 1,889.4 | 2,004.3 | 2,190 | 2,378.9 | 2,659.6 | 2,843.3 | |
Operating Expenses & Income | |||||||
Operating Income | 932 | 898.8 | 1,097.1 | 1,128.3 | 1,360 | 1,458.6 | |
Total Operating Expenses | 957.4 | 1,105.6 | 1,092.8 | 1,250.6 | 1,299.5 | 1,384.7 | |
R&D Expenses | 161 | 254.8 | 191 | 219.8 | 251.2 | 261.5 | |
Selling General & Admin Expenses | 309.7 | 326.2 | 335.8 | 442.3 | 404.8 | 450.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.37) | (38.79) | (35.95) | (31.2) | (38.27) | (39.09) | |
Interest Income | 0.434 | 1.065 | 2.233 | 12.7 | 3.01 | 1.764 | |
Income Tax Expense | 157.8 | 180.9 | 216.1 | 222 | 264.7 | 284.8 | |
Net Income | |||||||
Net Income | 744.8 | 679.1 | 845 | 887.9 | 1,059.5 | 1,139.7 | |
Supplemental | |||||||
EBIT | 932 | 898.8 | 1,097.1 | 1,145.9 | 1,362.5 | - | |
EBITDA | 1,036.6 | 1,010.7 | 1,097.1 | 1,275.8 | 1,468.9 | 1,576.5 | |