

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,203.2 | 13,253.9 | 13,731.4 | 14,621.6 | 15,258.3 | 26,942.1 | |
COGS | 8,081.5 | 8,041.3 | 8,311.8 | 8,726.1 | 8,966.9 | 15,699.7 | |
Gross Profit | 5,121.6 | 5,212.6 | 5,419.6 | 5,895.6 | 6,291.4 | 11,242.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,096 | 1,106.9 | 1,134.7 | 1,270.3 | 1,324.9 | 2,109.9 | |
Total Operating Expenses | 3,929.8 | 4,105.7 | 4,284.9 | 4,496.3 | 4,966.5 | 9,132.5 | |
R&D Expenses | 425.7 | 484.3 | 548.3 | 648.1 | 756.9 | 1,623.9 | |
Selling General & Admin Expenses | 1,351.7 | 1,349.8 | 1,406.2 | 1,489.9 | 1,491.1 | 1,101.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (42.01) | (69.87) | (124.1) | (126.2) | (96.63) | (192.5) | |
Interest Income | 32.03 | 25.85 | 44.96 | 72.3 | 63.03 | - | |
Income Tax Expense | 82.72 | 79.75 | 79.28 | 94.71 | 104.2 | 193.2 | |
Net Income | |||||||
Net Income | 1,099 | 1,077.2 | 976.3 | 1,121.7 | 1,198.2 | 2,193.6 | |
Supplemental | |||||||
EBIT | 1,223.8 | 1,226.8 | 1,179.7 | 1,336.6 | 1,324.9 | 2,423.3 | |
EBITDA | 1,622.6 | 1,727.6 | 1,778.1 | 1,999.9 | 2,194.3 | 3,753.3 | |