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

Total Revenues

2,558

2,082.5

1,560.7

1,187.1

863.4

681

530.9

420.1

343.8

268.2

197.9

Total Revenues %Chg

32%

33.4%

31.5%

37.5%

26.8%

28.3%

26.4%

22.2%

28.2%

35.6%

20.3%

Cost of Sales

1,015.3

841.1

605.2

461

322.5

264.7

223.6

161.5

136.7

97.7

69.2

Gross Profit

1,542.7

1,241.4

955.5

726.1

540.9

416.3

307.3

258.6

207.1

170.5

128.6

Gross Profit Margin

60.3%

59.6%

61.2%

61.2%

62.7%

61.1%

57.9%

61.6%

60.2%

63.6%

65%

Selling, General & Administrative Expenses

945.5

741.2

494.9

399.3

515

307.3

213

156.9

138.7

108.1

69.7

Research & Development Expenses

624.8

441.6

303.7

233.8

194

123.2

100.7

76.9

55.4

30.6

23.6

Other Operating Expenses

—

—

—

—

—

—

—

—

—

—

—

Operating Profit

-27.7

58.5

156.9

93

-168.1

-14.2

-6.4

24.8

13

31.9

35.3

Operating Margin

-1.1%

2.8%

10%

7.8%

-19.5%

-2.1%

-1.2%

5.9%

3.8%

11.9%

17.9%

Interest and Investment Income

—

36.6

42.1

4.3

1.5

—

—

—

—

—

—

Non-Operating Income

199.6

286.4

-41.9

99

25.3

7.9

8.5

3.3

2.7

-0.4

0

Total Non-Operating Income

199.6

323

0.2

103.3

26.7

7.9

8.5

3.3

2.7

-0.4

0

Income Before Provision for Income Taxes

169.8

381.5

157.1

196.2

-141.4

-6.3

2.1

28.1

15.8

31.5

35.4

Provision for Income Taxes

-87.3

4.5

-18.7

49.3

-81.4

-4.6

1.2

-1.1

10.6

14.2

15.4

Consolidated Net Income

257.1

377

175.8

146.9

-60

-1.7

0.9

29.2

5.2

17.3

19.9

Net Income Attributable to Common Shareholders

257.1

377

175.8

146.9

-60

-1.7

0.9

29.2

5.2

17.3

19.9

Basic EPS

3.3

5

2.4

2.1

-0.9

-0

0

0.5

0.1

0.3

0.4

Diluted EPS

3.2

4.8

2.3

2

-0.9

-0

0

0.5

0.1

0.3

0.4

Basic Weighted Average Shares Outstanding

77.4

75.7

74.2

71.1

66.2

61.8

59.2

56.4

52.7

52.7

53.5

Total Shares Outstanding

78.9

76.6

75.3

71.5

70.9

63.8

59.5

58.8

53

52.3

53.7

Diluted Weighted Average Shares Outstanding

80.8

78.6

75.5

72.5

66.2

61.8

60

57.9

53.9

53.5

54.6

EBITDA

46.2

107

176.2

116.1

-147.4

-1.7

5

35.5

21.1

35.5

38.6

Effective Tax Rate

-51.4%

1.2%

-11.9%

25.1%

57.5%

72.6%

57.4%

-3.9%

67%

45.1%

43.6%