
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 13,203.2 | 13,253.9 | 13,731.4 | 14,621.6 | 15,259.5 |
COGS | 8,081.5 | 8,041.3 | 8,311.8 | 8,726.1 | 8,967.6 |
Gross Profit | 5,121.6 | 5,212.6 | 5,419.6 | 5,895.6 | 6,291.9 |
Operating Expenses & Income | |||||
Operating Income | 1,191.8 | 1,200.9 | 1,134.7 | 1,270.3 | 1,336.1 |
Total Operating Expenses | 12,011.4 | 12,053 | 12,596.7 | 13,351.3 | 13,923.4 |
R&D Expenses | 425.7 | 484.3 | 548.3 | 648.1 | 757 |
Selling General & Admin Expenses | 3,517.1 | 3,540.8 | 3,753.4 | 3,993.6 | 4,209.9 |
Earnings from Continuing Operations | |||||
Interest Expense | (42.01) | (69.87) | (124.1) | (126.2) | (96.63) |
Interest Income | 32.03 | 25.85 | 44.96 | 72.3 | 63.03 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 1,099 | 1,077.2 | 976.3 | 1,121.7 | 1,198.3 |
Supplemental | |||||
EBIT | - | 1,226.8 | 1,179.7 | 1,342.6 | 1,399.1 |
EBITDA | - | 1,727.6 | 1,778.1 | 2,122.1 | 2,268.5 |