

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,734 | 5,475.8 | 5,907 | 6,267.4 | 6,497.3 | 6,463.7 | |
COGS | 1,444.1 | 1,693.8 | 1,903.2 | 2,023 | 2,101.5 | 2,010.9 | |
Gross Profit | 3,289.9 | 3,782.1 | 4,003.7 | 4,244.4 | 4,395.8 | 4,452.7 | |
Operating Expenses & Income | |||||||
Operating Income | 915.8 | 1,100.1 | 1,236.9 | 1,156.3 | 1,025.7 | 1,115.9 | |
Total Operating Expenses | 2,374.1 | 2,682 | 2,766.8 | 3,088.1 | 3,370.1 | 3,336.8 | |
R&D Expenses | 34.6 | 1,693.8 | 47.8 | 60.1 | 1,046.8 | 1,476.1 | |
Selling General & Admin Expenses | 2,003.3 | 2,480.9 | 2,701.5 | 2,884.8 | 3,067.8 | 3,051.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (118.5) | (126.2) | (132.8) | (131) | (112.1) | (78.69) | |
Interest Income | 116.6 | 69.3 | 38.53 | 61.56 | 60.6 | 35.38 | |
Income Tax Expense | 176.3 | 219.4 | 264.7 | 133.7 | 238.9 | 255 | |
Net Income | |||||||
Net Income | 793.6 | 807.8 | 882.5 | 1,253.7 | 729.2 | 775.3 | |
Supplemental | |||||||
EBIT | 1,088.4 | 1,153.4 | 1,279.9 | 1,518.4 | 1,028.7 | 1,114.3 | |
EBITDA | 1,300.8 | 1,345.3 | 1,471 | 1,720.7 | 1,229 | 1,303.7 | |