| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,111.5 | 9,625.3 | 11,310.1 | 11,211.6 | 11,000.8 | 10,874.7 | |
COGS | 4,048 | 4,307 | 4,903.9 | 4,831.6 | 4,618.8 | 4,649.7 | |
Gross Profit | 5,063.6 | 5,318.3 | 6,406.2 | 6,380.1 | 6,382 | 6,225 | |
Operating Expenses & Income | |||||||
Operating Income | 1,136.9 | 1,427.1 | 1,881.2 | 1,834.4 | 1,855.1 | 1,745.6 | |
Total Operating Expenses | 3,926.6 | 3,891.2 | 4,525.1 | 4,545.6 | 4,526.9 | 6,831.9 | |
R&D Expenses | 409.6 | 482.5 | 627.8 | 725.6 | 531.6 | 552.5 | |
Selling General & Admin Expenses | 692.5 | 743.1 | 861.6 | 939.4 | 197.2 | 1,817 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.55) | (11.95) | (16.97) | (16.77) | (33.58) | (30.61) | |
Interest Income | 54.43 | 88.55 | 52.93 | 43.42 | 26.66 | 11.82 | |
Income Tax Expense | 149.1 | 201.3 | 272.7 | 215.9 | 227.5 | 17.5 | |
Net Income | |||||||
Net Income | 935.7 | 1,180.1 | 1,670.4 | 1,627.7 | 1,646.9 | 1,617.7 | |
Supplemental | |||||||
EBIT | 1,133.7 | 1,446.9 | 1,953.8 | 1,883.5 | 1,944.3 | 1,842.1 | |
EBITDA | 1,581.1 | 1,987.2 | 2,618.3 | 2,600.5 | 2,732.7 | 2,264.6 | |
