

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 18,719.9 | 21,095.1 | 21,177.6 | 21,156.4 | 21,460.2 | |
COGS | 7,218.5 | 8,665.1 | 8,030.7 | 7,631.8 | 7,681.1 | |
Gross Profit | 11,501.4 | 12,430 | 13,146.9 | 13,524.6 | 13,779.1 | |
Operating Expenses & Income | ||||||
Operating Income | 2,115 | 2,080.9 | 2,720.4 | 2,842.9 | 3,058.7 | |
Total Operating Expenses | 16,604.9 | 19,014.2 | 18,457.2 | 18,313.5 | 18,401.5 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 3,150.1 | 3,603 | 3,473.3 | 3,554.7 | 3,559.6 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (229.2) | (151.2) | (218.7) | (272.2) | (286.9) | |
Interest Income | 34.8 | 143.5 | 76.7 | 118.9 | 79.3 | |
Income Tax Expense | 946.7 | 485 | - | - | - | |
Net Income | ||||||
Net Income | 1,759 | 1,596.6 | 1,928.9 | 1,781.8 | 1,940.9 | |
Supplemental | ||||||
EBIT | 2,144.2 | 2,089.3 | 3,067.7 | 2,858.7 | 3,211.3 | |
EBITDA | 4,383.6 | 3,770.6 | 4,303.3 | 4,403.7 | 4,608.6 | |