
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,861.7 | 13,227.8 | 12,707.3 | 12,536.2 | 13,093.9 | 13,443.4 | |
COGS | 9,466.1 | 9,232 | 9,499.3 | 8,939.1 | 9,001 | 9,162 | |
Gross Profit | 4,395.6 | 3,995.8 | 3,208.1 | 3,597.1 | 4,093 | 4,281.4 | |
Operating Expenses & Income | |||||||
Operating Income | 2,287.2 | 1,621.8 | 833.7 | 819.8 | 1,111.3 | 1,098.3 | |
Total Operating Expenses | 2,106.2 | 2,364.8 | 2,374.3 | 2,777.3 | 2,981.7 | 3,181 | |
R&D Expenses | 422.6 | 719.2 | 832.7 | 972.1 | 975.1 | 951.7 | |
Selling General & Admin Expenses | 1,039.8 | 973.5 | 860.6 | 1,059.1 | 1,222 | 1,277.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (96.68) | (138.1) | (202.8) | (226.8) | (224.3) | (222.5) | |
Interest Income | 90.73 | 133.8 | 172 | 188.5 | 255 | 273 | |
Income Tax Expense | 536.8 | 333.4 | 152.1 | 190.2 | 288.2 | 308.1 | |
Net Income | |||||||
Net Income | 1,927 | 1,757.6 | 820.8 | 918.5 | 1,191.6 | 1,202.8 | |
Supplemental | |||||||
EBIT | 2,611.6 | 2,229.4 | 1,367.9 | 1,317.4 | 1,111.3 | 894.4 | |
EBITDA | 3,283.2 | 3,001.1 | 2,266.3 | 2,357.1 | 2,122.2 | 1,897.3 | |