
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,076.3 | 12,066.9 | 12,488.8 | 13,429.3 | 14,687.9 | 15,447.9 | |
COGS | 5,033.6 | 6,180.7 | 5,806.2 | 6,469.2 | 7,214 | 7,414.1 | |
Gross Profit | 5,042.7 | 5,886.2 | 6,682.6 | 6,960.1 | 7,473.9 | 8,033.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,033.7 | 1,531.4 | 1,853.6 | 1,997.4 | 2,135 | 2,566.1 | |
Total Operating Expenses | 4,009.1 | 4,354.8 | 4,829 | 4,962.7 | 5,338.9 | 5,467.7 | |
R&D Expenses | 1,273.3 | 1,279.7 | 1,264 | 1,258.9 | 1,359.4 | - | |
Selling General & Admin Expenses | 2,735.8 | 3,075.1 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.719) | (3.024) | (4.041) | (4.534) | (6.782) | (7.154) | |
Interest Income | 3.411 | 9.805 | 1.653 | 4.222 | 13.5 | - | |
Income Tax Expense | 378.7 | 471.8 | 619.1 | 682.4 | 661.5 | 793.8 | |
Net Income | |||||||
Net Income | 709.1 | 1,072.4 | 1,300.3 | 1,439.9 | 1,609.2 | 1,879.7 | |
Supplemental | |||||||
EBIT | 1,090.5 | 1,547.2 | 1,923.5 | 2,126.9 | 2,277.5 | 2,621.2 | |
EBITDA | 1,359.5 | 1,806.9 | 2,200 | 2,409.2 | 2,554.9 | 2,917.6 | |