

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,691.3 | 8,804.5 | 9,137 | 9,376.7 | 9,604 | 9,604 | |
COGS | 2,514.1 | 2,576.4 | 2,961.9 | 3,052.3 | 2,941 | 2,941 | |
Gross Profit | 6,177.3 | 6,228.1 | 6,175 | 6,324.5 | 6,663 | 6,663 | |
Operating Expenses & Income | |||||||
Operating Income | 2,151.2 | 2,020.6 | 1,921.9 | 1,832 | 1,995 | 1,995 | |
Total Operating Expenses | 4,026.1 | 4,207.5 | 4,253.1 | 4,492.5 | 4,668 | 4,668 | |
R&D Expenses | 463.4 | 529.4 | 507.1 | 509.3 | - | - | |
Selling General & Admin Expenses | 3,562.7 | 3,678.1 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.774) | (158.3) | - | - | - | - | |
Interest Income | 2.774 | 2.58 | 2.055 | 4.969 | - | - | |
Income Tax Expense | 626 | 587.5 | 604 | 529.7 | 601 | 601 | |
Net Income | |||||||
Net Income | 1,393.6 | 1,561 | 1,349.3 | 1,304.5 | 1,435 | 1,435 | |
Supplemental | |||||||
EBIT | 2,019.6 | 2,148.5 | 1,953.3 | 1,834.2 | 1,996 | 2,057.1 | |
EBITDA | 2,234.7 | 2,429.7 | 2,299.8 | 2,205.2 | 2,363 | 2,379.5 | |