

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,251.7 | 2,141.5 | 1,965.3 | 1,978.2 | 2,090 | 2,098.9 | |
COGS | 800.8 | 757 | 731.6 | 1,010.9 | 798.5 | 806.4 | |
Gross Profit | 1,450.8 | 1,384.6 | 1,233.7 | 967.4 | 1,291.5 | 1,292.4 | |
Operating Expenses & Income | |||||||
Operating Income | 630.1 | 531.5 | 409.9 | 97.71 | 520.3 | 521.6 | |
Total Operating Expenses | 820.7 | 853.1 | 823.8 | 869.6 | 771.2 | 770.8 | |
R&D Expenses | 190 | 189.9 | 198.5 | 193.5 | 187.5 | 192 | |
Selling General & Admin Expenses | 128.1 | 129.7 | 119.3 | 113.4 | 125.7 | 121.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (54.48) | (58.36) | (53.41) | (43.84) | (33.26) | (37.01) | |
Interest Income | 9.555 | 32.76 | 75.99 | 68.02 | 64.32 | 59.49 | |
Income Tax Expense | 113.2 | 89.39 | 88.51 | 37.56 | 65.39 | 54.38 | |
Net Income | |||||||
Net Income | 512.6 | 423.2 | 341.3 | 83.59 | 424.9 | 402.2 | |
Supplemental | |||||||
EBIT | 680.3 | 571 | 483.2 | 165 | 523.5 | 493.6 | |
EBITDA | 895.2 | 779.4 | 688.6 | 368.3 | 717.3 | 777.9 | |