
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,594.9 | 6,919.4 | 7,054.9 | 6,865.4 | 6,971.9 | 6,985.6 | |
COGS | 4,124 | 4,290.4 | 4,434.9 | 4,261.5 | 4,133.6 | 4,091.2 | |
Gross Profit | 2,470.9 | 2,629 | 2,620 | 2,603.8 | 2,838.4 | 2,894.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,277.6 | 1,664.6 | 1,878.9 | 1,901.4 | 1,611.2 | 1,837.9 | |
Total Operating Expenses | 1,193.3 | 964.5 | 741.1 | 702.4 | 1,227.1 | 1,056.6 | |
R&D Expenses | 53.88 | 144 | 154 | 173.7 | 178.3 | 180.3 | |
Selling General & Admin Expenses | 603.9 | 618.3 | 615.5 | 634.5 | 112.1 | 582.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (277.6) | (234.4) | (236.5) | (172.3) | (111.1) | (111) | |
Interest Income | 60.22 | 93.7 | 131 | 116.3 | 96.87 | - | |
Income Tax Expense | 284.3 | 306.1 | 318.7 | 325.7 | 339.8 | 339.8 | |
Net Income | |||||||
Net Income | 1,038.4 | 1,308.4 | 1,531.2 | 1,564.9 | 1,606.3 | 1,606.3 | |
Supplemental | |||||||
EBIT | 1,580.9 | 1,708.1 | 1,709.6 | 1,639.9 | 1,611.2 | - | |
EBITDA | 2,810.8 | 2,924.1 | 3,032.2 | 2,894.2 | 2,922.6 | 2,657.6 | |