
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,203.3 | 10,604.1 | 10,587.1 | 10,762.4 | 11,857.1 | 12,058 | |
COGS | 5,556.1 | 5,611.4 | 5,747.4 | 5,840.2 | 6,474.1 | 6,644 | |
Gross Profit | 4,647.2 | 4,992.7 | 4,839.7 | 4,922.2 | 5,383 | 5,414 | |
Operating Expenses & Income | |||||||
Operating Income | 945.7 | 1,184.5 | 1,007.6 | 1,009.8 | 1,271.6 | 1,237.6 | |
Total Operating Expenses | 3,701.5 | 3,808.2 | 3,832.1 | 3,912.4 | 4,111.3 | 4,176.3 | |
R&D Expenses | 799.2 | 779.9 | 757.4 | 15.95 | - | - | |
Selling General & Admin Expenses | 2,902.3 | 3,028.3 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (41.2) | (42.7) | (45.76) | (47.45) | (59.73) | (70.5) | |
Interest Income | 0.173 | 53.4 | 0.631 | 0.968 | 3.024 | - | |
Income Tax Expense | 314.3 | 327 | 277.8 | 280.8 | 335.5 | 356.9 | |
Net Income | |||||||
Net Income | 862.4 | 833.1 | 701.1 | 722.1 | 885.3 | 838.8 | |
Supplemental | |||||||
EBIT | 1,217.8 | 1,202.8 | 1,024.7 | 1,050.4 | 1,280.5 | - | |
EBITDA | 1,884.2 | 1,797.2 | 1,514.7 | 1,491.6 | 1,697 | 1,587.5 | |