
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,907.1 | 7,844.2 | 8,438.1 | 7,745.9 | 8,092.6 | 8,420.6 | |
COGS | 4,937.3 | 4,939.2 | 5,353.5 | 4,787.3 | 4,874.4 | 5,087.4 | |
Gross Profit | 2,969.8 | 2,905 | 3,084.6 | 2,958.6 | 3,218.2 | 3,333.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,281.5 | 1,279.6 | 1,366.3 | 1,206.4 | 1,373.4 | 1,420.2 | |
Total Operating Expenses | 1,688.3 | 1,625.3 | 1,718.3 | 1,752.3 | 1,844.8 | 1,913 | |
R&D Expenses | 157.8 | 151.4 | 153.1 | 149.6 | 84.3 | 43.5 | |
Selling General & Admin Expenses | 1,490.3 | 1,418.8 | 1,700.6 | 1,532.9 | 1,844.8 | 1,913 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (106.3) | (116.5) | (131.3) | (131.2) | (109.8) | (114) | |
Interest Income | 101.9 | 112 | 10.01 | 37.16 | 36.74 | 57.48 | |
Income Tax Expense | 277 | 200.3 | 213.2 | 357 | 276.8 | 284 | |
Net Income | |||||||
Net Income | 1,123.8 | 1,065.4 | 1,056.8 | 2,697.1 | 1,094 | 1,134.8 | |
Supplemental | |||||||
EBIT | 1,507.1 | 1,306.7 | 1,366.3 | 1,888.2 | 1,484 | - | |
EBITDA | 1,797.3 | 1,602.3 | 1,366.3 | 2,226 | 1,863.6 | 1,797.6 | |