
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,994.2 | 8,339.4 | 8,416.9 | 8,648.9 | 9,480.6 | 10,106.6 | |
COGS | 3,439.2 | 4,192.7 | 4,018 | 4,182.8 | 4,662 | 5,034.1 | |
Gross Profit | 3,555 | 4,146.7 | 4,398.9 | 4,466.1 | 4,818.6 | 5,072.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,344.1 | 1,446.5 | 1,591.6 | 1,642.7 | 2,025.4 | 2,049.6 | |
Total Operating Expenses | 2,210.9 | 2,700.2 | 2,807.3 | 2,823.4 | 2,793.2 | 3,022.9 | |
R&D Expenses | 329.1 | 357.4 | 376.3 | 406.1 | 409.3 | 427.1 | |
Selling General & Admin Expenses | 1,765 | 2,054.6 | 2,196.2 | 2,277.6 | 2,448.5 | 2,005.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (92.4) | (108.6) | (121) | (153.9) | (167.9) | (192.1) | |
Interest Income | 6.8 | 45.8 | 95.6 | 103 | 75.7 | 59.7 | |
Income Tax Expense | 351.9 | 383.8 | 401.1 | 409 | 438.8 | 459.7 | |
Net Income | |||||||
Net Income | 904.5 | 999.5 | 1,148.5 | 1,166.4 | 1,244.6 | 1,314.7 | |
Supplemental | |||||||
EBIT | 1,349.4 | 1,491.9 | 1,670.6 | 1,731.8 | 1,859 | 1,975.7 | |
EBITDA | 1,655.8 | 1,876.1 | 2,040.7 | 2,111.5 | 2,268.1 | 2,418.4 | |