

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,074.9 | 2,308.3 | 2,426.2 | 2,585.9 | 2,824.9 | 2,977.8 | |
COGS | 1,039.6 | 1,208.9 | 1,249.1 | 1,309.5 | 1,389.7 | 1,447.1 | |
Gross Profit | 1,035.3 | 1,099.4 | 1,177.1 | 1,276.4 | 1,435.2 | 1,530.8 | |
Operating Expenses & Income | |||||||
Operating Income | 271.9 | 255.7 | 290.9 | 358.9 | 450.7 | 490.7 | |
Total Operating Expenses | 1,803 | 2,052.6 | 2,135.2 | 2,227 | 2,374.2 | 2,487.2 | |
R&D Expenses | 160.9 | 204.2 | 228.8 | 248.2 | 264.3 | 274.4 | |
Selling General & Admin Expenses | 545.1 | 556.8 | 571.3 | 586.4 | 635.1 | 681.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.769) | (0.797) | (1.014) | (1.017) | (1.167) | (0.576) | |
Interest Income | 6.558 | 7.261 | 22.12 | 37.5 | 43.48 | 45.28 | |
Income Tax Expense | 70.53 | 62.09 | - | - | - | - | |
Net Income | |||||||
Net Income | 220 | 173.9 | 232.4 | 293.8 | 344 | 392.8 | |
Supplemental | |||||||
EBIT | 262.1 | 254.2 | 303.6 | 384.4 | 452.4 | 493.7 | |
EBITDA | 329.4 | 338.4 | 398.9 | 476.5 | 547.6 | 588.5 | |