

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,785.9 | 2,972 | 2,956.4 | 2,958.4 | 3,165.3 | 4,644.2 | |
COGS | 1,156.5 | 1,248.2 | 1,195.2 | 1,200.2 | 1,336.6 | 2,285.7 | |
Gross Profit | 1,629.3 | 1,723.8 | 1,761.2 | 1,758.2 | 1,828.7 | 2,358.5 | |
Operating Expenses & Income | |||||||
Operating Income | 821.7 | 873.4 | 817.7 | 826.4 | 893.2 | 369.7 | |
Total Operating Expenses | 807.6 | 850.4 | 911 | 931.8 | 935.5 | 1,988.8 | |
R&D Expenses | 168.4 | 176.2 | 174.9 | 183 | 195.2 | 321.7 | |
Selling General & Admin Expenses | 620 | 651 | 729.9 | 690.1 | 717.8 | 792.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (44.94) | (48.8) | (82.24) | (89.68) | (69.55) | (138.3) | |
Interest Income | 32.72 | 37.78 | 15.47 | 17.42 | 50.77 | 19.33 | |
Income Tax Expense | 113.3 | 130.1 | 94.01 | 117 | 112.2 | 49.16 | |
Net Income | |||||||
Net Income | 692.8 | 707.8 | 642.2 | 637.8 | 642.6 | 166.1 | |
Supplemental | |||||||
EBIT | 851.1 | 886.6 | 817.7 | 844.5 | 805.6 | - | |
EBITDA | 982.8 | 1,017.1 | 817.7 | 1,036.4 | 1,011.9 | 594.8 | |