

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,148.6 | 7,789.8 | 7,613.9 | 8,648.9 | 9,477 | 10,119.2 | |
COGS | 3,023.4 | 3,916.4 | 3,634.7 | 4,182.8 | 4,660.3 | 5,040.8 | |
Gross Profit | 3,125.2 | 3,873.4 | 3,979.2 | 4,466.1 | 4,816.8 | 5,079.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,181.6 | 1,351.2 | 1,439.8 | 1,642.7 | 2,024.6 | 2,052.3 | |
Total Operating Expenses | 1,943.6 | 2,522.3 | 2,539.5 | 2,823.4 | 2,792.2 | 3,026.7 | |
R&D Expenses | 289.3 | 333.8 | 344.5 | 406.1 | 409.3 | 427.7 | |
Selling General & Admin Expenses | 1,551.6 | 1,919.2 | 1,986.7 | 2,277.6 | 2,448.5 | 2,005.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (81.23) | (101.4) | (109.5) | (153.9) | (167.8) | (192.4) | |
Interest Income | 5.97788 | 42.78 | 86.48 | 103 | 75.7 | 59.7 | |
Income Tax Expense | 309.4 | 358.5 | 362.8 | 409 | 438.6 | 460.3 | |
Net Income | |||||||
Net Income | 795.1 | 933.6 | 1,038.9 | 1,166.4 | 1,244.1 | 1,314.2 | |
Supplemental | |||||||
EBIT | 1,186.3 | 1,393.6 | 1,511.2 | 1,731.8 | 2,024.6 | 2,038 | |
EBITDA | 1,455.6 | 1,752.5 | 1,846 | 2,111.5 | 2,433.6 | 2,481.3 | |