
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,565.8 | 1,717.5 | 1,806.4 | 1,909.5 | 2,042 | 2,114.7 | |
COGS | 674.6 | 743.1 | 779.7 | 815.7 | 858.4 | 855.4 | |
Gross Profit | 891.2 | 974.4 | 1,026.7 | 1,093.9 | 1,183.6 | 1,259.6 | |
Operating Expenses & Income | |||||||
Operating Income | 354.8 | 381.2 | 399.6 | 427.6 | 457.2 | 512.5 | |
Total Operating Expenses | 537.6 | 594.9 | 627.1 | 666.3 | 726.4 | 752.7 | |
R&D Expenses | 154.6 | 162.6 | 178.6 | 184.9 | 188.2 | 193.6 | |
Selling General & Admin Expenses | 87.37 | 90.69 | 106.8 | 115.2 | 124.1 | 126.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.495) | (1.261) | (0.474) | (0.481) | (29.55) | (35.19) | |
Interest Income | 0.82 | 3.811 | 11.23 | 14.13 | 11.72 | 10.63 | |
Income Tax Expense | 54.27 | 69.41 | 53.39 | 62.88 | 92.32 | 99.47 | |
Net Income | |||||||
Net Income | 309.2 | 363.3 | 313.9 | 357 | 403.4 | 418.3 | |
Supplemental | |||||||
EBIT | 362.9 | 434.3 | 367.6 | 419.6 | 457.2 | 498.6 | |
EBITDA | 471.7 | 542 | 472.2 | 512.1 | 550.8 | 594.1 | |