

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,782.2 | 17,605.2 | 19,562.5 | 19,634.2 | 20,835.7 | 21,786.2 | |
COGS | 10,257.3 | 10,407.3 | 11,878.4 | 11,141.6 | 11,405.4 | 11,912 | |
Gross Profit | 6,524.9 | 7,198 | 7,684.1 | 8,492.7 | 9,430.2 | 9,874.2 | |
Operating Expenses & Income | |||||||
Operating Income | 3,742.7 | 4,541.4 | 5,060.3 | 5,576.5 | 6,270.9 | 6,634.9 | |
Total Operating Expenses | 2,782.2 | 2,656.6 | 2,623.8 | 2,916.2 | 3,159.3 | 3,239.2 | |
R&D Expenses | 369.9 | 212.3 | 168 | 159 | 180.5 | - | |
Selling General & Admin Expenses | 2,412.4 | 2,444.3 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.576) | (0.154) | - | (0.021) | (0.012) | - | |
Interest Income | 79.27 | 48.52 | 46.57 | 107.8 | 157.7 | - | |
Income Tax Expense | 1,299.3 | 1,516.8 | 1,780.6 | 1,969.4 | 2,427.4 | 2,559.6 | |
Net Income | |||||||
Net Income | 3,008.2 | 3,409.5 | 3,968.2 | 4,495.8 | 5,374.2 | 5,805.4 | |
Supplemental | |||||||
EBIT | 4,307.5 | 4,926.4 | 5,748.8 | 6,465.2 | 7,801.6 | 7,553.4 | |
EBITDA | 4,703.3 | 5,290.7 | 6,233 | 6,979.6 | 8,367.3 | 8,110.3 | |