
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 16,192 | 17,568.8 | 18,428.4 | 20,576.6 | 22,136.4 | |
COGS | 12,158.9 | 13,113.4 | 13,662 | 15,202.7 | 16,283.2 | |
Gross Profit | 4,033.1 | 4,455.4 | 4,766.4 | 5,373.9 | 5,853.2 | |
Operating Expenses & Income | ||||||
Operating Income | 1,235.3 | 1,442.9 | 1,653.7 | 1,817 | 2,218.7 | |
Total Operating Expenses | 14,956.7 | 16,125.9 | 16,774.7 | 18,759.6 | 19,917.7 | |
R&D Expenses | 1,026.9 | 1,063.6 | 1,107.7 | 1,273.7 | 1,327.8 | |
Selling General & Admin Expenses | 1,770.9 | 1,948.9 | 2,005 | 2,283.2 | 2,306.7 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (81.1) | (104.4) | (230.4) | (337.4) | (287.9) | |
Interest Income | - | 25.8 | 161.4 | 123.5 | 116.8 | |
Income Tax Expense | 147.7 | 225.1 | - | - | - | |
Net Income | ||||||
Net Income | 1,088.8 | 1,120.6 | 1,023.4 | 1,419.5 | 1,674.5 | |
Supplemental | ||||||
EBIT | 1,213.4 | 1,451.4 | 1,411.2 | 1,517 | 2,324.2 | |
EBITDA | 2,308.2 | 2,510.2 | 2,456.3 | 2,672.4 | 3,411.5 | |