

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,416.7 | 1,391 | 1,364 | 1,401.7 | 1,451.3 | 1,324.8 | |
COGS | 188.1 | 184.5 | 185.7 | 200.3 | 435.2 | 303.2 | |
Gross Profit | 1,228.7 | 1,206.5 | 1,178.4 | 1,201.4 | 1,016.1 | 1,021.6 | |
Operating Expenses & Income | |||||||
Operating Income | 167.3 | 198.9 | 132.6 | 113.6 | 203.9 | 80.8 | |
Total Operating Expenses | 1,061.3 | 1,007.5 | 1,045.8 | 1,087.7 | 812.2 | 940.8 | |
R&D Expenses | 78.87 | 74.09 | 68.86 | 67.37 | 61.96 | 57.61 | |
Selling General & Admin Expenses | 456.8 | 181.9 | 195.7 | 203.5 | 207.6 | 203.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (72.02) | (33.84) | (20.03) | (13.99) | (25.91) | (51.23) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (14.2) | 57.96 | 24.14 | 41.37 | 25.45 | 16.15 | |
Net Income | |||||||
Net Income | 496.7 | 63.76 | 41.5 | 63.05 | 47.35 | 643.5 | |
Supplemental | |||||||
EBIT | 423.4 | 165 | 95 | 107.2 | 98.71 | 11.36 | |
EBITDA | 681.7 | 398.4 | 332 | 319.1 | 327.4 | 223.3 | |