Income StatementLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Total Revenues

1,466.9

1,412.1

1,337.1

1,193.5

1,031.8

872.9

1,014.2

942.8

850.8

716.1

549.7

Total Revenues %Chg

5.3%

5.6%

12%

15.7%

18.2%

-13.9%

7.6%

10.8%

18.8%

30.3%

45.6%

Cost of Sales

139.8

123.7

114.2

105.7

78.1

57.2

62.4

57.9

70.5

60.4

51

Gross Profit

1,327.1

1,288.4

1,222.8

1,087.8

953.7

815.7

951.8

884.9

780.3

655.7

498.7

Gross Profit Margin

90.5%

91.2%

91.5%

91.1%

92.4%

93.4%

93.8%

93.9%

91.7%

91.6%

90.7%

Selling, General & Administrative Expenses

773.9

770.9

769

679

590

567.5

636.5

603.9

547.1

480.4

382.6

Depreciation & Amortization Expenses

48.8

40.4

42.2

44.9

55.7

50.6

49.4

42.8

41.2

35.3

29.6

Research & Development Expenses

315.3

326

332.6

305.6

276.5

232.6

230.4

212.3

175.8

138.5

107.8

Other Operating Expenses

—

—

—

—

0

3.9

—

—

164

3.5

—

Operating Profit

189.1

151

79

58.4

31.5

-38.8

35.5

25.9

179.6

-2

-21.3

Operating Margin

12.9%

10.7%

5.9%

4.9%

3.1%

-4.4%

3.5%

2.7%

21.1%

-0.3%

-3.9%

Non-Operating Income

23.5

31.9

26

8.4

2.2

3.7

14.3

14.1

4.9

1.7

0.4

Total Non-Operating Income

23.5

31.9

26

8.4

2.2

3.7

14.3

14.1

4.9

1.7

0.4

Income Before Provision for Income Taxes

212.5

183

105.1

66.8

33.7

-35.1

49.8

40

184.5

-0.3

-20.9

Provision for Income Taxes

62.5

50.1

5.9

30.4

-6

-15.7

8.9

-15.3

31.5

-1.4

-12

Consolidated Net Income

150

132.9

99.2

36.3

39.7

-19.4

40.9

55.4

153

1.1

-9

Net Income Attributable to Preferred Dividends

—

—

—

—

—

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

150

132.9

99.2

36.3

39.7

-19.4

40.9

55.4

153

-1.7

-32.9

Basic EPS

2.3

2

1.4

0.5

0.5

-0.3

0.6

0.7

1.9

-0

-0.4

Diluted EPS

2.3

1.9

1.4

0.5

0.5

-0.3

0.5

0.6

1.8

-0

-0.4

Basic Weighted Average Shares Outstanding

64.6

67.4

69.2

70.9

74.2

73

74.6

83.6

81.6

77.3

74.9

Total Shares Outstanding

62.1

65.8

68.9

69.8

72.2

75.3

71.2

82

83.7

79.4

76

Diluted Weighted Average Shares Outstanding

66.3

70.6

73.6

73.4

78.6

73

78

88.7

87.2

77.3

74.7

EBITDA

250.4

206.5

149.3

136

126.5

54

126.2

68.7

220.8

33.3

8.3

Effective Tax Rate

29.4%

27.4%

5.6%

45.6%

-17.7%

44.7%

17.9%

-38.4%

17.1%

424.8%

57.1%