
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,845.4 | 8,080 | 8,544 | 9,631.6 | 9,467 | 9,508.4 | |
COGS | 2,619.7 | 2,454 | 2,558 | 2,829.3 | 2,666 | 2,737.5 | |
Gross Profit | 6,225.7 | 5,626 | 5,986 | 6,802.3 | 6,801 | 6,771 | |
Operating Expenses & Income | |||||||
Operating Income | 3,133.9 | 2,888 | 3,221 | 3,529.7 | 3,597 | 3,579.9 | |
Total Operating Expenses | 3,037.2 | 2,698 | 2,914 | 3,272.6 | 3,204 | 3,191.1 | |
R&D Expenses | 577.9 | 539 | 614 | 713.8 | 698 | 721.3 | |
Selling General & Admin Expenses | 1,944 | 1,722 | 1,870 | 2,097.8 | 2,378 | 2,378 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (254.8) | (221) | (239) | (234.1) | (222) | (242.7) | |
Interest Income | 6.825162 | 50 | 109 | 110.3 | 93 | 88 | |
Income Tax Expense | 516.4 | 545 | 596 | 662.9 | 687 | 655.4 | |
Net Income | |||||||
Net Income | 2,317.1 | 2,114 | 2,344 | 2,586.9 | 2,673 | 2,613.7 | |
Supplemental | |||||||
EBIT | 3,085 | 2,877 | 3,175 | 3,494.3 | 3,582 | 3,508.9 | |
EBITDA | 3,594.6 | 3,342 | 3,666 | 4,011.4 | 4,069 | 3,991.4 | |