
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,000.8 | 16,109.9 | 20,367.2 | 20,982.9 | 22,352.6 | 22,723 | |
COGS | 7,212.4 | 7,980.5 | 10,022 | 10,886.6 | 11,821.5 | 12,032.9 | |
Gross Profit | 7,788.4 | 8,129.4 | 10,345.2 | 10,096.3 | 10,531.1 | 10,690.1 | |
Operating Expenses & Income | |||||||
Operating Income | 3,494 | 3,534.5 | 4,947.9 | 4,824.9 | 4,897.5 | 4,985.6 | |
Total Operating Expenses | 4,294.4 | 4,594.9 | 5,397.2 | 5,271.4 | 17,455.1 | 12,000.4 | |
R&D Expenses | 222.5 | 271.7 | 333.5 | 320.6 | 302.5 | 284.9 | |
Selling General & Admin Expenses | 1,957.8 | 2,293.5 | 2,669.2 | 2,989.1 | 2,066.5 | 5,502.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (207.7) | (223.3) | (194.8) | (300) | (269.7) | (263.4) | |
Interest Income | 58.41 | 87.65 | 119.2 | 96.05 | 72.17 | 46.16 | |
Income Tax Expense | 677.9 | 646.1 | 895 | 858.2 | - | 434.8 | |
Net Income | |||||||
Net Income | 2,323.3 | 2,524.2 | 3,358.9 | 3,556.1 | 3,240.3 | 3,371.1 | |
Supplemental | |||||||
EBIT | 4,022 | 3,886.7 | 5,223.1 | 4,455.2 | - | - | |
EBITDA | 4,511.2 | 4,506.5 | 5,910.8 | 5,276 | - | - | |