
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,746.2 | 3,507.1 | 4,205.5 | 4,567.5 | 5,479.1 | 5,766.1 | |
COGS | 922.6 | 1,234.7 | 1,514.7 | 1,364.4 | 1,755 | 1,846.3 | |
Gross Profit | 1,823.6 | 2,272.4 | 2,690.8 | 3,203.1 | 3,724.2 | 3,919.7 | |
Operating Expenses & Income | |||||||
Operating Income | 699.1 | 881.9 | 1,042.5 | 1,312.3 | 1,414.7 | 1,472.6 | |
Total Operating Expenses | 1,124.5 | 1,390.5 | 1,648.3 | 1,890.7 | 2,309.5 | 2,447.1 | |
R&D Expenses | 149.2 | 177 | 212.2 | 226.9 | 261.5 | 272.8 | |
Selling General & Admin Expenses | 555.3 | 704.6 | 837.6 | 944.8 | 1,097 | 1,162.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.33) | (10.1) | (16.12) | (51.87) | (77.87) | (68.51) | |
Interest Income | 6.083 | 23.25 | 39.42 | 44.17 | 34.48 | 32.61 | |
Income Tax Expense | 205.5 | 285.3 | 311.6 | 309.8 | 348.5 | 364.1 | |
Net Income | |||||||
Net Income | 450 | 597.2 | 738.2 | 921 | 993.9 | 1,024.1 | |
Supplemental | |||||||
EBIT | 693.4 | 903.4 | 1,079.6 | 1,297.2 | 1,437.5 | 1,485 | |
EBITDA | 1,255.4 | 1,513 | 1,810.9 | 2,060 | 2,237.1 | 2,386.9 | |