
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,502.6 | 4,875.2 | 4,800.1 | 4,916 | 6,320.9 | 6,342.7 | |
COGS | 1,382.7 | 1,398.5 | 1,507.7 | 1,562.7 | 2,612.4 | 2,629.7 | |
Gross Profit | 3,119.9 | 3,476.6 | 3,292.4 | 3,353.3 | 3,708.5 | 3,713 | |
Operating Expenses & Income | |||||||
Operating Income | 1,520.2 | 1,765.9 | 1,556.7 | 1,402.2 | 1,543.8 | 1,571 | |
Total Operating Expenses | 1,599.7 | 1,710.8 | 1,735.8 | 1,951.1 | 2,164.7 | 2,142 | |
R&D Expenses | 2 | 5 | 14.42 | 15.64 | - | - | |
Selling General & Admin Expenses | 185 | 193 | 207 | 197 | 376.4 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.737) | (0.753) | (0.723) | (2.049999) | (3.239) | (3.388) | |
Interest Income | 34.7 | 9.082 | 26.28 | 38.64 | 42.54 | - | |
Income Tax Expense | 527.4 | 592.3 | 532.7 | 543.3 | 581.3 | 587 | |
Net Income | |||||||
Net Income | 1,011.5 | 1,107 | 1,055.1 | 992.1 | 625.4 | 687.4 | |
Supplemental | |||||||
EBIT | 1,539.6 | 1,700.1 | 1,588.6 | 1,537.4 | 1,543.8 | 1,638.8 | |
EBITDA | 1,657.3 | 1,803.1 | 1,688.5 | 1,682.8 | 1,738.4 | 1,803.4 | |