

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,203.2 | 13,253.9 | 13,731.4 | 14,621.6 | 15,259.5 | 30,840.9 | |
COGS | 8,081.5 | 8,041.3 | 8,311.8 | 8,726.1 | 8,967.6 | 18,028.1 | |
Gross Profit | 5,121.6 | 5,212.6 | 5,419.6 | 5,895.6 | 6,291.9 | 12,812.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,096 | 1,063.6 | 1,134.7 | 1,270.3 | 912.4 | 2,377.4 | |
Total Operating Expenses | 4,025.6 | 4,011.7 | 4,490.9 | 4,625.3 | 5,379.5 | 10,435.3 | |
R&D Expenses | 508.5 | 608.1 | 548.3 | 648.1 | 1,169.6 | 1,901.8 | |
Selling General & Admin Expenses | 1,351.7 | 1,349.8 | 1,406.2 | 1,489.9 | 1,491.1 | 2,221.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (42.01) | (69.87) | (124.1) | (126.2) | (96.63) | (227.4) | |
Interest Income | 42 | 69.86 | 44.96 | 126.2 | 63.03 | 157.5 | |
Income Tax Expense | 82.72 | 79.75 | 79.28 | 94.71 | 104.2 | 219.6 | |
Net Income | |||||||
Net Income | 1,099 | 1,077.2 | 976.3 | 1,121.7 | 1,198.3 | 2,506.2 | |
Supplemental | |||||||
EBIT | 1,178.8 | 1,187.4 | 1,179.7 | 1,342.6 | 1,325 | 2,862.3 | |
EBITDA | 1,375.2 | 1,436.2 | 1,778.1 | 2,005.9 | 1,613.3 | 3,900.4 | |