

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,507.3 | 6,210.7 | 7,033.2 | 7,899.3 | 8,308 | 8,678.5 | |
COGS | 2,186.5 | 2,222.3 | 2,358.5 | 2,622 | 2,851.4 | 3,021.4 | |
Gross Profit | 3,320.8 | 3,988.4 | 4,674.7 | 5,277.3 | 5,456.6 | 5,657.1 | |
Operating Expenses & Income | |||||||
Operating Income | 2,006 | 2,286.6 | 2,547.3 | 2,720.4 | 2,646.8 | 2,795.1 | |
Total Operating Expenses | 1,477 | 1,701.9 | 2,127.3 | 2,556.8 | 2,809.8 | 2,862 | |
R&D Expenses | 74.11 | 42.58 | 45.92 | 98.67 | 63.54 | 60.56 | |
Selling General & Admin Expenses | 1,285.6 | 1,688.9 | 2,081.3 | 2,458.5 | 2,746.2 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.659) | (7.249) | (7.193) | (7.159) | (22) | (49.55) | |
Interest Income | 3.489 | 73.16 | 60.37 | 143.1 | 29.4 | - | |
Income Tax Expense | 606 | 722.2 | 772.9 | 785.7 | 761.3 | 847.4 | |
Net Income | |||||||
Net Income | 1,424 | 1,623.6 | 1,836.4 | 2,072.9 | 1,896.7 | 2,066.4 | |
Supplemental | |||||||
EBIT | 2,038.1 | 2,359.7 | 2,610 | 2,720.4 | 2,646.8 | 2,846.6 | |
EBITDA | 2,326.6 | 2,670.6 | 2,947.6 | 3,078.6 | 2,982.6 | 3,183.3 | |