

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,659.1 | 3,676.3 | 3,798.7 | 3,683.3 | 3,587.3 | 3,782.9 | |
COGS | 1,624.4 | 1,570.7 | 1,465.9 | 1,287 | 1,136.6 | 1,196.8 | |
Gross Profit | 2,034.7 | 2,105.6 | 2,332.8 | 2,396.3 | 2,450.7 | 2,586.1 | |
Operating Expenses & Income | |||||||
Operating Income | 561 | 510.9 | 448.8 | 460.7 | 607.5 | 661.1 | |
Total Operating Expenses | 1,473.7 | 1,594.7 | 1,884 | 1,935.6 | 1,843.2 | 1,925 | |
R&D Expenses | 536.6 | 542.1 | 664.3 | 662.3 | 630.7 | 655.5 | |
Selling General & Admin Expenses | 369.1 | 422.2 | 487.5 | 547.9 | 483.1 | 520.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (65.4) | (71.1) | (161) | (90.7) | (74.4) | (79.8) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 81.8 | 119.4 | 45.7 | 501.5 | 85.4 | 100.9 | |
Net Income | |||||||
Net Income | 492.8 | 449.7 | 311.3 | 1,504.4 | 424 | (104.7) | |
Supplemental | |||||||
EBIT | 640 | 575.6 | 518 | 2,096.6 | 583.8 | 76 | |
EBITDA | 819.9 | 747.4 | 768.6 | 2,328.6 | 763.7 | 263.2 | |