
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,805.1 | 7,311.8 | 7,027.9 | 8,031.9 | 8,375.4 | 8,036.8 | |
COGS | 4,081.8 | 4,170.4 | 4,050.6 | 4,513 | 4,760.9 | 4,573.2 | |
Gross Profit | 3,723.2 | 3,141.3 | 2,977.3 | 3,518.9 | 3,614.5 | 3,463.6 | |
Operating Expenses & Income | |||||||
Operating Income | 960.6 | 757.9 | 929.6 | 1,290.5 | 1,315.4 | 1,218.2 | |
Total Operating Expenses | 2,762.6 | 2,383.5 | 2,047.7 | 2,228.5 | 2,299.1 | 2,249.6 | |
R&D Expenses | 395.5 | 347 | 329.8 | 387.5 | 392.4 | 388.5 | |
Selling General & Admin Expenses | 495.9 | 490.6 | 492.6 | 536.6 | 542.4 | 501.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (30.01) | (32.86) | (35.28) | (28.53) | (18.96) | (18.74) | |
Interest Income | 2.762 | 14.29 | 54.36 | 57.12 | 39.43 | 38.29 | |
Income Tax Expense | 242.3 | 211.7 | 266.3 | 354.4 | 354.1 | 327.1 | |
Net Income | |||||||
Net Income | 736.6 | 839 | 827.3 | 1,168.5 | 880.8 | 791.7 | |
Supplemental | |||||||
EBIT | 1,034.2 | 1,099.9 | 1,172.8 | 1,652.4 | 1,323.1 | 1,151.8 | |
EBITDA | 1,438.4 | 1,473.1 | 1,452.5 | 1,948.8 | 1,615.3 | 1,437.4 | |