
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,917.1 | 15,934 | 15,116.5 | 21,609.6 | 22,251.4 | 23,106.4 | |
COGS | 8,324.8 | 10,211.3 | 10,362.1 | 12,631.2 | 12,310.8 | 13,040.2 | |
Gross Profit | 6,592.3 | 5,722.7 | 4,754.4 | 8,978.4 | 9,940.6 | 10,066.2 | |
Operating Expenses & Income | |||||||
Operating Income | 5,115.1 | 4,312.7 | 3,260.1 | 6,972.6 | 7,976.2 | 8,044.8 | |
Total Operating Expenses | 1,477.2 | 1,410.1 | 1,494.3 | 2,005.8 | 14,275.2 | 8,865.7 | |
R&D Expenses | 782.7 | 858.9 | 887.8 | 1,036.2 | 1,099.4 | 1,114.2 | |
Selling General & Admin Expenses | 423.6 | 504.7 | 551.1 | 595.9 | 287 | 814.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (348) | (338.7) | (319.9) | (290.8) | (223.2) | (209.5) | |
Interest Income | 164.4 | 153.4 | 133.1 | 126 | 78.27 | 51.61 | |
Income Tax Expense | 690.5 | 599.8 | 528.1 | 1,046.7 | - | 634.3 | |
Net Income | |||||||
Net Income | 4,356 | 3,620.3 | 2,704.2 | 5,868.5 | 6,764.2 | 6,711.5 | |
Supplemental | |||||||
EBIT | 5,098.5 | 4,116.2 | 3,133.1 | 7,046.8 | - | - | |
EBITDA | 6,321.3 | 5,505.9 | 4,835.8 | 9,261.5 | - | - | |