

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,827.3 | 6,939.9 | 7,394.2 | 7,678.6 | 8,231.5 | 8,508.9 | |
COGS | 1,960.4 | 2,019.5 | 2,083.8 | 2,191.2 | 3,159.6 | 2,563.4 | |
Gross Profit | 4,866.9 | 4,920.4 | 5,310.4 | 5,487.4 | 5,071.9 | 5,945.5 | |
Operating Expenses & Income | |||||||
Operating Income | 860.3 | 696.3 | 1,277.7 | 1,285.7 | 1,362.2 | 1,338.4 | |
Total Operating Expenses | 4,006.6 | 4,224.1 | 4,032.7 | 4,201.7 | 3,709.7 | 4,607.1 | |
R&D Expenses | 435.8 | 406 | 458.7 | 437.4 | 458.5 | 442.9 | |
Selling General & Admin Expenses | 3,323.9 | 2,761.7 | 2,843.7 | 2,929.8 | 3,239.9 | 2,517 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (208.4) | (164.8) | (201.2) | (218) | (292.8) | (289) | |
Interest Income | 208.4 | 164.8 | 201.2 | 218 | 292.8 | 147.3 | |
Income Tax Expense | 53.5 | 112.3 | 42.2 | 131.4 | 125.7 | 126.6 | |
Net Income | |||||||
Net Income | 401.6 | 231.4 | 1,024 | 903.8 | 705.2 | 806.8 | |
Supplemental | |||||||
EBIT | 707.4 | 568.3 | 1,268.5 | 1,254.6 | 1,123.6 | - | |
EBITDA | 1,645.1 | 1,494.7 | 2,220.2 | 2,250.9 | 2,217.4 | 1,958.4 | |