
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,372.2 | 6,261.7 | 6,231.4 | 5,909.8 | 36,364 | 37,541 | |
COGS | 2,040.2 | 2,129.9 | 2,135.5 | 2,045.2 | 12,721 | 13,047 | |
Gross Profit | 4,332 | 4,131.7 | 4,095.9 | 3,864.6 | 23,643 | 24,494 | |
Operating Expenses & Income | |||||||
Operating Income | 1,188.1 | 1,089.2 | 990.4 | 1,049.4 | 6,828 | 6,999 | |
Total Operating Expenses | 5,184.1 | 5,172.4 | 5,241 | 4,860.4 | 29,536 | 30,542 | |
R&D Expenses | 552.2 | 540.6 | 526.6 | 481.4 | 2,873 | 2,918 | |
Selling General & Admin Expenses | 2,069.8 | 2,053.7 | 2,046.3 | 1,910 | 11,784 | 12,167 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (111.2) | (127.5) | (138.4) | (128.5) | (715) | (724) | |
Interest Income | 108.8 | 32.89 | 138.8 | 107.8 | - | 184 | |
Income Tax Expense | 91.7 | - | - | - | - | - | |
Net Income | |||||||
Net Income | 1,013.4 | 753.6 | 707.8 | 821.7 | 4,801 | 5,233 | |
Supplemental | |||||||
EBIT | 1,411 | 1,203.1 | 1,069.8 | 1,120.2 | 6,851 | 7,328 | |
EBITDA | 1,765.1 | 1,743.9 | 1,579.4 | 1,624.4 | 9,809 | 10,267 | |