
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 18,645.9 | 23,042.9 | 19,112.8 | 18,927.7 | 18,610.5 | 18,917.8 | |
COGS | 13,431 | 16,547.5 | 13,913.3 | 13,361.4 | 12,935.6 | 13,184.7 | |
Gross Profit | 5,214.9 | 6,495.4 | 5,199.5 | 5,566.3 | 5,674.9 | 5,733.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,129.7 | 2,225.7 | 1,329.7 | 1,300.8 | 1,296 | 1,355 | |
Total Operating Expenses | 4,069.6 | 4,443.8 | 3,869.8 | 4,265.5 | 4,378.9 | 4,378.1 | |
R&D Expenses | 184.8 | 223.9 | 212.9 | 209.5 | 205 | 199.2 | |
Selling General & Admin Expenses | 236.2 | 289.1 | 264.5 | 272.8 | 287.2 | 2,422.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (43.6) | (65.37) | (57.34) | (61.85) | (73.95) | (80.63) | |
Interest Income | 8.018 | 15.77 | 34.05 | 34.42 | 35.97 | 40.91 | |
Income Tax Expense | 225.1 | 488.3 | 324.1 | 294.2 | 169.3 | 282.6 | |
Net Income | |||||||
Net Income | 920.9 | 1,650.4 | 1,052.8 | 1,049.1 | 1,093.5 | 1,113.8 | |
Supplemental | |||||||
EBIT | 1,129.7 | 2,209 | 1,432.5 | 1,405.3 | 1,296 | 1,391.8 | |
EBITDA | 1,976.7 | 2,974.8 | 2,088.5 | 2,030.9 | 1,913.5 | 2,015 | |