Income StatementLTMJan '25Jan '24Jan '23Jan '22Jan '21Jan '20Jan '19Jan '18Jan '17Jan '16

Total Revenues

4,293.5

2,746.6

2,363.7

2,155.1

1,850.8

1,465.1

1,104.1

862.2

690.6

544

409.2

Total Revenues %Chg

119.3%

16.2%

9.7%

16.4%

26.3%

32.7%

28.1%

24.9%

26.9%

32.9%

30.6%

Cost of Sales

—

699.6

677.3

609.4

503.7

408.9

303.4

245.3

211.4

173.7

142.2

Gross Profit

4,293.5

2,047

1,686.4

1,545.7

1,347.1

1,056.1

800.7

616.9

479.1

370.4

267

Gross Profit Margin

100%

74.5%

71.3%

71.7%

72.8%

72.1%

72.5%

71.6%

69.4%

68.1%

65.2%

Selling, General & Administrative Expenses

—

662.5

628

566.3

459.6

384.1

304.6

235.3

189.2

165.6

122.4

Research & Development Expenses

—

693.1

629

520.3

382

294.2

209.9

158.8

132

96.8

66

Operating Profit

4,293.5

691.4

429.3

459.1

505.5

377.8

286.2

222.9

157.9

108

78.6

Operating Margin

100%

25.2%

18.2%

21.3%

27.3%

25.8%

25.9%

25.8%

22.9%

19.8%

19.2%

Non-Operating Income

362.4

227.9

158.7

50

6.8

16.2

27.5

15.8

7.8

1.7

0

Total Non-Operating Income

362.4

227.9

158.7

50

6.8

16.2

27.5

15.8

7.8

1.7

0

Income Before Provision for Income Taxes

4,655.9

919.4

588

509.1

512.3

394

313.7

238.6

165.8

109.6

78.6

Provision for Income Taxes

340.8

205.2

62.3

21.4

84.9

14

12.6

8.8

14.6

40.8

24.2

Consolidated Net Income

1,142.4

714.1

525.7

487.7

427.4

380

301.1

229.8

151.2

68.8

54.5

Net Income Attributable to Common Shareholders

1,142.4

714.1

525.7

487.7

427.4

380

301.1

229.8

151.2

68.8

54.5

Basic EPS

5.3

4.4

3.3

3.1

2.8

2.5

2

1.6

1.1

0.6

0.4

Diluted EPS

5.1

4.3

3.2

3

2.6

2.4

1.9

1.5

1

0.5

0.4

Basic Weighted Average Shares Outstanding

163.2

161.9

160.5

155.4

153.3

150.7

147.8

144.2

140.3

135.7

132

Total Shares Outstanding

164.4

162.6

161.3

158.2

154.2

152.1

149.1

146.2

142.1

137.9

133.5

Diluted Weighted Average Shares Outstanding

166.3

165.2

163.5

162.4

162.3

160.7

158.3

156.1

153.7

147.6

145

EBITDA

4,345.7

742.4

473.7

500.4

544.4

417.6

314

236.9

172.2

121.8

87.1

Effective Tax Rate

7.3%

22.3%

10.6%

4.2%

16.6%

3.6%

4%

3.7%

8.8%

37.2%

30.7%