

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,717.9 | 3,919.7 | 3,788.3 | 3,872.4 | 4,026.4 | 4,133.9 | |
COGS | 1,609.5 | 1,677.9 | 1,547 | 1,619.6 | 1,710.2 | 1,682.6 | |
Gross Profit | 2,108.5 | 2,241.8 | 2,241.3 | 2,252.7 | 2,316.2 | 2,451.2 | |
Operating Expenses & Income | |||||||
Operating Income | 994.7 | 1,126.2 | 1,151.9 | 1,127.1 | 1,118.5 | 1,186.1 | |
Total Operating Expenses | 1,113.7 | 1,115.6 | 1,089.4 | 1,125.7 | 1,197.7 | 1,265.1 | |
R&D Expenses | 169.8 | 177.1 | 185.3 | 189.4 | 199.4 | 208 | |
Selling General & Admin Expenses | 944 | 938.5 | 908.3 | 936.3 | 998.3 | 1,029.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (43.24) | (55.39) | (77.37) | (74.63) | (68.52) | (69.34) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 180.4 | 198.1 | 184.9 | 174.1 | 179.7 | 191.8 | |
Net Income | |||||||
Net Income | 769 | 872.5 | 788.8 | 863.1 | 869.2 | 905.6 | |
Supplemental | |||||||
EBIT | 991.8 | 1,130.4 | 1,151.9 | 1,100.5 | 1,109.1 | 1,164.8 | |
EBITDA | 1,099.9 | 1,243.5 | 1,151.9 | 1,223.7 | 1,234.7 | 1,295.8 | |