
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,758.2 | 1,942.9 | 2,077.7 | 2,215.5 | 2,375.3 | 2,515.7 | |
COGS | 1,063.4 | 1,128.6 | 1,219.1 | 1,299.5 | 1,360.7 | 1,407.4 | |
Gross Profit | 694.8 | 814.3 | 858.6 | 916.1 | 1,014.5 | 1,108.3 | |
Operating Expenses & Income | |||||||
Operating Income | 398.7 | 474.6 | 480.7 | 489.4 | 568.7 | 654 | |
Total Operating Expenses | 296.1 | 339.7 | 378 | 426.7 | 445.8 | 454.4 | |
R&D Expenses | 109 | 121.4 | 142.7 | 148.3 | 162.8 | 169.2 | |
Selling General & Admin Expenses | 187.1 | 218.3 | 235.3 | 278.4 | 283.1 | 285.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.144) | (2.384) | (15.07) | (16.38) | (10.44) | (5.505) | |
Interest Income | 0.15 | 0.032 | 8.959 | 25.01 | 27.76 | 24.55 | |
Income Tax Expense | 86.26 | 109.4 | 107.9 | 116.2 | 130.3 | 153.8 | |
Net Income | |||||||
Net Income | 311.5 | 362.9 | 366.6 | 381.8 | 455.7 | 519.2 | |
Supplemental | |||||||
EBIT | 398.9 | 474.7 | 489.6 | 514.4 | 596.5 | 678.5 | |
EBITDA | 696.8 | 652.3 | 680.4 | 714.3 | 801.2 | 888.7 | |