
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,151.7 | 13,619 | 13,229.5 | 12,297.4 | 13,388.9 | 26,205.5 | |
COGS | 5,882.3 | 6,505.9 | 6,586.4 | 6,113.9 | 7,061.6 | 13,782.7 | |
Gross Profit | 7,352.9 | 7,305.7 | 6,643 | 6,183.6 | 6,327.3 | 12,422.8 | |
Operating Expenses & Income | |||||||
Operating Income | 2,887.6 | 2,924.5 | 2,042.6 | 2,242.2 | 1,698.9 | 3,761.6 | |
Total Operating Expenses | 4,152.4 | 3,965.6 | 4,345.9 | 3,941.4 | 4,628.4 | 8,661.1 | |
R&D Expenses | 492.1 | 546.6 | 731.4 | 587.5 | 794 | 1,396.1 | |
Selling General & Admin Expenses | 1,111.8 | 1,116.7 | 1,250 | 1,215.6 | 1,380.3 | 2,088.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (140.4) | (191.4) | (273) | (234.5) | (249.2) | (369) | |
Interest Income | 70.94 | 116.3 | 235.7 | 164.3 | 155 | 236.6 | |
Income Tax Expense | 420.1 | 435.6 | 307.6 | 367.4 | 320.8 | 698 | |
Net Income | |||||||
Net Income | 2,275.9 | 2,764.1 | 2,001.9 | 1,942 | 1,612.2 | 3,276.9 | |
Supplemental | |||||||
EBIT | 3,018.3 | 3,577.1 | 2,642.2 | 2,135.7 | 1,846.3 | 3,909 | |
EBITDA | 3,755 | 4,380.3 | 3,553.9 | 2,952.6 | 2,752.6 | 5,730 | |