
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,075 | 5,619.9 | 5,844.6 | 5,724.3 | 5,669 | 5,961.7 | |
COGS | 3,757.8 | 3,477.1 | 3,254.7 | 3,116.9 | 3,046.2 | 3,048.1 | |
Gross Profit | 2,317.2 | 2,142.9 | 2,589.9 | 2,607.4 | 2,622.8 | 2,913.6 | |
Operating Expenses & Income | |||||||
Operating Income | 2,571.5 | 2,211.7 | 2,576.3 | 2,682.7 | 2,094.9 | 2,446.9 | |
Total Operating Expenses | (254.2) | (68.81) | 13.55 | (75.33) | 527.8 | 1,249.1 | |
R&D Expenses | 55.55 | 43.88 | 70.24 | 79.97 | 52.9 | 86.23 | |
Selling General & Admin Expenses | 384.8 | 347.6 | 412.4 | 442.3 | 73.24 | 561.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (33.79) | (26.37) | (1.23272) | (0.368874) | (0.814055) | (0.476044) | |
Interest Income | 62.08 | 76.06 | 137.2 | 164.5 | 170.2 | 122 | |
Income Tax Expense | 440.1 | 447.8 | 540.5 | 557.3 | 559.7 | 449.8 | |
Net Income | |||||||
Net Income | 2,088.8 | 1,689.7 | 1,925 | 1,978.8 | 1,998.4 | 2,087.8 | |
Supplemental | |||||||
EBIT | 1,702.4 | 1,641.9 | 1,993.5 | 1,966.1 | 2,094.9 | - | |
EBITDA | 2,573 | 2,365.6 | 2,726.8 | 2,691.5 | 2,864.6 | - | |