
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,460.4 | 10,930.3 | 11,868.5 | 12,328.5 | 11,721.1 | 11,731.7 | |
COGS | 6,715.1 | 6,964.4 | 7,430.4 | 7,875.5 | 7,816.5 | 7,660.6 | |
Gross Profit | 3,745.3 | 3,965.9 | 4,438.1 | 4,453 | 3,904.6 | 4,071 | |
Operating Expenses & Income | |||||||
Operating Income | 1,355.6 | 1,414.7 | 1,604.4 | 1,751.6 | 1,092.5 | 1,278.1 | |
Total Operating Expenses | 2,389.7 | 2,551.2 | 2,833.7 | 2,701.4 | 2,812.1 | 2,792.9 | |
R&D Expenses | 3.793741 | 14.17 | 19.98 | 30.46 | 27.5 | 37.24 | |
Selling General & Admin Expenses | 1,418.4 | 1,370.6 | 1,568 | 1,632.7 | - | 1,343.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.49) | (29.49) | (33.66) | (28.29) | (17.45) | (10.81) | |
Interest Income | 109.8 | 172.9 | 262.9 | 245.5 | - | - | |
Income Tax Expense | 5.452811 | (11.44) | (65.18) | 105.3 | 29.22 | 29.22 | |
Net Income | |||||||
Net Income | 1,305.9 | 1,396.7 | 1,579.1 | 1,544.9 | 1,568.5 | 1,568.5 | |
Supplemental | |||||||
EBIT | 1,068.6 | 1,233.4 | 1,364.4 | 1,325.1 | 1,092.5 | - | |
EBITDA | 1,242.9 | 1,397.8 | 1,556.2 | 1,493 | 1,392.5 | 1,375.1 | |