

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,522.9 | 13,576.7 | 14,240 | 16,747 | 20,074 | 20,996 | |
COGS | 4,277.1 | 4,285.4 | 4,345 | 5,257 | 6,221 | 6,315 | |
Gross Profit | 9,245.8 | 9,291.3 | 9,895 | 11,490 | 13,853 | 14,681 | |
Operating Expenses & Income | |||||||
Operating Income | 2,074.8 | 2,176.4 | 2,417 | 3,002 | 3,971 | 4,409 | |
Total Operating Expenses | 11,448.1 | 11,400.3 | 11,823 | 13,745 | 16,103 | 16,587 | |
R&D Expenses | 1,369.6 | 1,416.3 | 1,414 | 1,615 | 2,052 | 2,153 | |
Selling General & Admin Expenses | 4,958.5 | 4,838.9 | 5,190 | 5,984 | 6,887 | 7,159 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (387.9) | (503.2) | (265) | (305) | (349) | (363) | |
Interest Income | 4.550108 | 10.71 | 22 | 107 | 29 | - | |
Income Tax Expense | 40.95 | 474.3 | - | - | - | - | |
Net Income | |||||||
Net Income | 1,184.2 | 747.2 | 1,593 | 1,854 | 2,898 | 3,675 | |
Supplemental | |||||||
EBIT | 2,074.8 | 2,176.4 | 2,250 | 2,587 | 3,734 | 4,224 | |
EBITDA | 2,454.8 | 2,584.3 | 3,446 | 3,856 | 5,102 | 5,637 | |