

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,500.5 | 7,463.1 | 7,077.1 | 7,519.7 | 8,034.7 | 8,192.5 | |
COGS | 4,261 | 4,829.8 | 4,333.4 | 4,539.9 | 4,808.4 | 5,054.2 | |
Gross Profit | 3,239.4 | 2,633.4 | 2,743.8 | 2,979.7 | 3,226.3 | 3,138.3 | |
Operating Expenses & Income | |||||||
Operating Income | 2,168.9 | 1,818.6 | 1,592.4 | 1,772.2 | 2,012.3 | 1,977.2 | |
Total Operating Expenses | 1,116.6 | 1,228.6 | 1,151.3 | 1,207.5 | 1,213.9 | 1,161.1 | |
R&D Expenses | 298.1 | 326.4 | 360.7 | 410 | 402.7 | 404.3 | |
Selling General & Admin Expenses | 536.4 | 604 | 445.3 | 434.5 | 438.1 | 324.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.56) | (17.18) | (16.84) | (23.88) | (22.57) | (22.53) | |
Interest Income | 88.52 | 100.8 | 118.7 | 139.2 | 118.4 | 99.41 | |
Income Tax Expense | 568.7 | 406.8 | 411.4 | 532.3 | 661.9 | 614.3 | |
Net Income | |||||||
Net Income | 1,577.3 | 1,373.8 | 1,307.8 | 1,550.5 | 1,506 | 1,408.8 | |
Supplemental | |||||||
EBIT | 2,175.5 | 1,825.1 | 1,739.4 | 2,089.1 | 2,012.3 | 1,911.3 | |
EBITDA | 2,490.7 | 2,200 | 2,124.2 | 2,506.1 | 2,453.2 | 2,351.7 | |