
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,997.4 | 7,760.4 | 9,058 | 8,262.1 | 8,342 | 8,973 | |
COGS | 4,099.7 | 4,658.4 | 5,341 | 4,583.6 | 4,326 | 4,080 | |
Gross Profit | 2,897.7 | 3,102 | 3,717 | 3,678.5 | 4,016 | 4,893 | |
Operating Expenses & Income | |||||||
Operating Income | 729.9 | 1,335.3 | 1,693.3 | 1,264.4 | 1,423 | 1,946 | |
Total Operating Expenses | 2,167.8 | 1,766.7 | 2,023.7 | 2,414.1 | 2,593 | 2,948 | |
R&D Expenses | 422.5 | 440.9 | 529.5 | 477.3 | 679 | 1,204 | |
Selling General & Admin Expenses | 1,680 | 1,766.7 | 2,023.7 | 2,002.6 | 1,914 | 1,917 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (92.3) | (119.6) | (131.8) | (151) | (156) | (135) | |
Interest Income | 1.6 | 4.4 | 9.7 | 15.6 | 13 | 12 | |
Income Tax Expense | 181.9 | 154.5 | 330.5 | 151.8 | 168 | 224 | |
Net Income | |||||||
Net Income | 1,358.1 | 932.2 | 1,387.4 | 952.5 | 869 | 1,201 | |
Supplemental | |||||||
EBIT | 1,152.4 | 1,196.8 | 1,743.8 | 1,250.1 | 1,073 | 1,450 | |
EBITDA | 1,330.3 | 1,435.7 | 1,994.2 | 1,567.5 | 1,398 | 1,775 | |