
| 2018 | 2019 | 2020 | 2021 | 2022 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 7,985.1 | 8,764.9 | 8,487.4 | 9,600.7 | 10,491.8 | |
COGS | 3,757 | 4,069.6 | 3,838.5 | 4,629 | 5,312 | |
Gross Profit | 4,228.1 | 4,695.2 | 4,648.8 | 4,971.7 | 5,179.8 | |
Operating Expenses & Income | ||||||
Operating Income | 1,066 | 1,140.4 | 1,218 | 1,443.8 | 1,579.7 | |
Total Operating Expenses | 6,919.1 | 7,624.5 | 7,269.3 | 8,156.9 | 8,912.1 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 540.5 | 650.6 | 960.8 | 987.3 | 1,006.6 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (29.41) | (63.23) | (61.84) | (59.04) | (59.4) | |
Interest Income | 2.141263 | 3.783002 | 5.925806 | 11.93 | 19 | |
Income Tax Expense | 231.9 | 224.9 | 253.5 | 297.9 | - | |
Net Income | ||||||
Net Income | 769.6 | 812.7 | 888.3 | 1,087.4 | 1,162.5 | |
Supplemental | ||||||
EBIT | 1,096.2 | 1,175 | 1,215.9 | 1,444.6 | - | |
EBITDA | 1,265.6 | 1,467.4 | 1,599.9 | 1,825.3 | 1,942.1 | |