

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,291 | 8,717 | 9,455 | 9,911 | 10,401 | 10,581.4 | |
COGS | 3,639 | 3,969 | 4,208 | 4,399 | 4,656 | 4,767.1 | |
Gross Profit | 4,652 | 4,748 | 5,247 | 5,512 | 5,745 | 5,814.4 | |
Operating Expenses & Income | |||||||
Operating Income | 580 | 672 | 1,039 | 1,413 | 1,360 | 1,302.9 | |
Total Operating Expenses | 4,072 | 4,076 | 4,208 | 4,099 | 4,385 | 4,511.5 | |
R&D Expenses | 842 | 702 | 859 | 876 | 990 | 1,008.2 | |
Selling General & Admin Expenses | 3,057 | 3,068 | 3,209 | 3,250 | 3,449 | 3,518 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (120.3) | (138.4) | (189) | (186.2) | (204) | (206) | |
Interest Income | 146 | 16 | 45 | 84 | 74 | - | |
Income Tax Expense | 42 | 128 | (142) | 238 | 180 | 166 | |
Net Income | |||||||
Net Income | 376 | 335 | 974 | 1,018 | 980 | 815.3 | |
Supplemental | |||||||
EBIT | 539.1 | 616.6 | 1,021 | 1,448 | 1,160 | 1,134.3 | |
EBITDA | 1,760.7 | 1,776.4 | 2,242 | 2,676 | 2,351 | 2,362.4 | |