
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,798.2 | 10,391.2 | 10,635.5 | 11,160 | 10,251.6 | 10,278.6 | |
COGS | 1,942.3 | 1,909.2 | 2,099.4 | 2,502.4 | 2,554.3 | 2,642.4 | |
Gross Profit | 7,855.9 | 8,482 | 8,536 | 8,657.6 | 7,697.3 | 7,636.1 | |
Operating Expenses & Income | |||||||
Operating Income | 2,419.5 | 2,691.3 | 2,496.7 | 2,499.9 | 2,141.5 | 2,101.7 | |
Total Operating Expenses | 5,543.8 | 5,929.2 | 6,039.3 | 6,157.7 | 5,555.8 | 5,534.4 | |
R&D Expenses | 292.2 | 289.9 | 289.5 | 291.9 | 273.4 | 275 | |
Selling General & Admin Expenses | 601 | 639.5 | 701.7 | 725.7 | 666.5 | 667.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.011) | (2.367) | (2.538) | (3.036) | (4.681) | (4.757) | |
Interest Income | 6.287 | 19.92 | 47.6 | 49.97 | 46.15 | 46.81 | |
Income Tax Expense | 466.9 | 518.2 | 519.1 | 502.2 | 436.8 | 428.6 | |
Net Income | |||||||
Net Income | 1,948 | 2,169.7 | 1,452.7 | 1,448.3 | 1,218.3 | 1,185.4 | |
Supplemental | |||||||
EBIT | 2,427.5 | 2,699.3 | 2,663.2 | 2,654 | 2,141.4 | 2,165 | |
EBITDA | 2,846.9 | 3,141 | 3,122.9 | 3,159.2 | 2,689.3 | 2,722.2 | |