
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,536.7 | 14,586.2 | 13,961 | 14,578 | 14,377 | 14,887.4 | |
COGS | 7,323.1 | 8,730 | 8,509 | 8,973.1 | 9,044.4 | 9,208.4 | |
Gross Profit | 5,213.6 | 5,856.2 | 5,452 | 5,604.9 | 5,332.5 | 5,679 | |
Operating Expenses & Income | |||||||
Operating Income | 1,828.2 | 2,056.8 | 1,698.2 | 1,714.8 | 1,610.9 | 1,766.9 | |
Total Operating Expenses | 3,385.4 | 3,799.3 | 3,753.8 | 3,890.1 | 3,721.6 | 3,912 | |
R&D Expenses | 54.57 | 67.76 | 52.65 | 74.03 | 72.53 | - | |
Selling General & Admin Expenses | 628.3 | 774.8 | 761.7 | 831.1 | 796.4 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.65) | (9.888) | (9.37) | (7.854) | (7.845) | (9.322) | |
Interest Income | 0.453 | 12.23 | 0.664 | 1.533 | 3.504 | - | |
Income Tax Expense | 558.5 | 673.5 | 549.5 | 526.1 | 509.2 | 528.5 | |
Net Income | |||||||
Net Income | 1,323.3 | 1,433.9 | 1,181.4 | 1,208.5 | 1,148.8 | 1,274.4 | |
Supplemental | |||||||
EBIT | 1,893.4 | 2,130.1 | 1,746 | 1,750.8 | 1,610.9 | 1,778.7 | |
EBITDA | 2,120.6 | 2,355 | 1,971.6 | 1,978.2 | 1,845.5 | 2,013.2 | |