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

Total Revenues

3,094

2,853.9

2,419.2

2,096

1,846.3

1,860.5

1,704

1,491.2

1,313.6

1,116.9

889.9

Total Revenues %Chg

12.4%

18%

15.4%

13.5%

-0.8%

9.2%

14.3%

13.5%

17.6%

25.5%

18.8%

Cost of Sales

577.9

580.2

532.1

503

470.5

524.3

359.5

315.3

241.8

209.6

152

Gross Profit

2,516.1

2,273.7

1,887.2

1,593

1,375.8

1,336.2

1,344.6

1,175.9

1,071.9

907.2

737.9

Gross Profit Margin

81.3%

79.7%

78%

76%

74.5%

71.8%

78.9%

78.9%

81.6%

81.2%

82.9%

Selling, General & Administrative Expenses

973.4

1,009

892.4

823.2

759.4

737.7

680.9

604.4

554.3

476.6

402.3

Depreciation & Amortization Expenses

24.2

43.3

62.2

67.2

69.9

66.7

74.1

48.8

46.5

-27

-17.7

Research & Development Expenses

903

747.2

746.8

649.6

628.8

628.1

715

696.3

610.8

661.9

634.8

Other Operating Expenses

—

10

—

108

—

52.8

25

50

125

599.1

568.2

Operating Profit

615.5

464.2

185.8

-55

-82.3

-149.1

-150.5

-223.5

-264.7

-803.4

-849.7

Operating Margin

19.9%

16.3%

7.7%

-2.6%

-4.5%

-8%

-8.8%

-15%

-20.2%

-71.9%

-95.5%

Interest and Investment Income

73.4

74.9

58.3

18

10.5

16.6

22.7

23.4

16.1

8

5.3

Interest Expense

-10.7

-12.7

-17.3

-16

-15.3

-29.3

-23.5

-43.7

-42.7

-39.5

-38.2

Non-Operating Income

1.1

-4.7

-38.2

-13.5

11.8

7.1

6.4

2.2

8

4.9

-9.5

Total Non-Operating Income

63.8

57.5

2.8

-11.4

7

-5.6

5.6

-18.1

-18.6

-26.5

-42.4

Income Before Provision for Income Taxes

679.3

521.8

188.6

-66.4

-75.4

-154.6

-144.8

-241.6

-283.3

-830

-892.1

Provision for Income Taxes

158.9

114.9

20.9

8

-11.3

-903

-71

-65.5

81.2

-200.8

17.1

Consolidated Net Income

520.4

426.9

167.6

141.6

-64.1

854

-23.8

-77.2

-117

-630.2

-171.8

Net Income Attributable to Common Shareholders

520.4

426.9

167.6

141.6

-64.1

854

-23.8

-77.2

-117

-630.2

-171.8

Basic EPS

2.7

2.3

0.9

0.8

-0.4

4.7

-0.1

-0.4

-0.7

-3.8

-1.1

Diluted EPS

2.7

2.2

0.9

0.8

-0.4

4.5

-0.1

-0.4

-0.7

-3.8

-1.1

Basic Weighted Average Shares Outstanding

191.4

190

187.8

185.3

182.9

180.8

179

177.1

174.4

166

160

Total Shares Outstanding

192.1

190.8

188.6

186.3

183.9

181.7

179.8

178.3

175.8

172.6

161.5

Diluted Weighted Average Shares Outstanding

195.5

196.7

191.6

189

182.9

191.7

179

177.3

174.4

166.2

160

EBITDA

698.2

560.6

290.2

46.9

25.7

-43.9

-45.2

-127.9

-176.8

-706.5

-802.5

Effective Tax Rate

23.4%

22%

11.1%

-12.1%

15%

584%

49%

27.1%

-28.7%

24.2%

-1.9%