
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,751 | 7,116.3 | 4,730.5 | 4,959.8 | 4,677.9 | 4,744.8 | |
COGS | 4,161.8 | 3,715.5 | 2,889.4 | 2,886.6 | 2,609.1 | 2,701.9 | |
Gross Profit | 3,589.2 | 3,400.8 | 1,841.1 | 2,073.3 | 2,068.8 | 2,042.8 | |
Operating Expenses & Income | |||||||
Operating Income | 2,619.6 | 2,505.7 | 930.8 | 1,085.6 | 1,018 | 1,020.9 | |
Total Operating Expenses | 1,012.8 | 1,052.3 | 752.1 | 987.7 | 1,050.8 | 1,021.9 | |
R&D Expenses | 41.86 | 63.09 | 60.29 | 41.69 | 51.49 | 50.79 | |
Selling General & Admin Expenses | 520.1 | 500.5 | 468.9 | 515.2 | 519.7 | 527.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.65) | (24.65) | (42.19) | (53.57) | (60.22) | (58.36) | |
Interest Income | 32.8 | 44.98 | 75.81 | 93.58 | 101.5 | 101.6 | |
Income Tax Expense | 592.9 | 550.4 | 277.2 | 279.5 | 329.8 | 266.8 | |
Net Income | |||||||
Net Income | 2,008 | 1,922.2 | 741.8 | 916.6 | 965 | 799.1 | |
Supplemental | |||||||
EBIT | 2,618.9 | 2,495.8 | 1,060.6 | 1,248.2 | 1,354.9 | 1,080.2 | |
EBITDA | 2,956.2 | 2,847 | 1,411.9 | 1,624.4 | 1,707.3 | 1,434.7 | |