| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,288.1 | 4,168.6 | 4,879.1 | 4,569.9 | 4,468.8 | 4,496.9 | |
COGS | 1,929.5 | 1,586.3 | 1,740.8 | 1,631.1 | 1,303.7 | 1,307.7 | |
Gross Profit | 3,358.5 | 2,582.3 | 3,138.2 | 2,938.8 | 3,165 | 3,189.2 | |
Operating Expenses & Income | |||||||
Operating Income | 3,166.7 | 2,344 | 2,993.6 | 2,775.8 | 3,165 | 2,804.1 | |
Total Operating Expenses | 191.9 | 238.3 | 144.7 | 163.1 | 1,814 | 727.7 | |
R&D Expenses | 13.27 | 14.59 | 3.245205 | 5.083785 | 6.071273 | 1.322426 | |
Selling General & Admin Expenses | 211 | 191.4 | 189.5 | 202.2 | 30.57 | 254.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (285.6) | (238.4) | (214.3) | (177.5) | (126.2) | (180.7) | |
Interest Income | 64.22 | 47.4 | 94.07 | 56.04 | 54.14 | 88.46 | |
Income Tax Expense | 735.4 | 548 | 714.6 | 671.2 | 1,363.3 | 1,197.9 | |
Net Income | |||||||
Net Income | 1,700.4 | 1,276.3 | 1,633.8 | 1,562.1 | 1,800.6 | 1,595 | |
Supplemental | |||||||
EBIT | 3,447.7 | 2,580.3 | 3,191.2 | 2,951.6 | 3,163.9 | - | |
EBITDA | 4,713.9 | 3,622.5 | 4,339.6 | 4,010.6 | 4,222.9 | - | |
