

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,363.9 | 3,738.4 | 3,626.9 | 3,865.4 | 3,605.9 | 7,471.3 | |
COGS | 943.2 | 1,148.3 | 1,016.5 | 1,080.9 | 947.6 | 2,028.5 | |
Gross Profit | 2,460.7 | 2,590.1 | 2,610.4 | 2,784.5 | 2,658.3 | 5,442.8 | |
Operating Expenses & Income | |||||||
Operating Income | 785.1 | 761.8 | 669.9 | 691.9 | 675.9 | 1,367.8 | |
Total Operating Expenses | 1,635.6 | 1,828.3 | 1,940.5 | 2,092.6 | 1,982.4 | 4,075 | |
R&D Expenses | 230.5 | 242.8 | 239 | 235.1 | 216.2 | 451.3 | |
Selling General & Admin Expenses | 304.2 | 330.2 | 354.9 | 392.6 | 406.9 | 1,238.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34.5) | (23.1) | (28.8) | (28) | (28.7) | (116.9) | |
Interest Income | 1.4 | 16.7 | 4.8 | 4.4 | 6.2 | 65.3 | |
Income Tax Expense | 64.5 | 57.3 | 37.8 | 105 | 95.7 | 200.7 | |
Net Income | |||||||
Net Income | 649 | 647.5 | 601 | 540.5 | 430.6 | 1,077.7 | |
Supplemental | |||||||
EBIT | 682 | 734.8 | 671.7 | 678.5 | 2,658.3 | 3,336.8 | |
EBITDA | 893.1 | 974.5 | 917.9 | 927 | 2,918.6 | 3,845.6 | |