
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,196 | 8,062.7 | 6,709.3 | 6,044.9 | 5,872.5 | 12,053.9 | |
COGS | 4,368.8 | 4,756.6 | 3,715.3 | 3,191.5 | 3,312.5 | 6,641.6 | |
Gross Profit | 2,827.2 | 3,306.1 | 2,994 | 2,853.4 | 2,560 | 5,412.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,278 | 1,429.3 | 1,254.4 | 856.2 | 915.8 | 1,844.9 | |
Total Operating Expenses | 1,549.2 | 1,876.8 | 1,739.6 | 1,997.2 | 1,644.2 | 3,567.5 | |
R&D Expenses | 512.1 | 567.1 | 644.1 | 683.5 | 614.7 | 1,248.5 | |
Selling General & Admin Expenses | 958.2 | 1,121 | 1,132.6 | 1,281.4 | 1,093.7 | 2,346.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.979) | (5.649) | (5.376) | (5.556) | (3.966) | (7.824) | |
Interest Income | 3.525 | 1.766 | 36.73 | 5.082 | 5.863 | 9.167 | |
Income Tax Expense | 182.2 | 162.9 | 88.86 | 140.3 | 153.7 | 289.3 | |
Net Income | |||||||
Net Income | 1,083.8 | 1,264.7 | 1,155.2 | 713.4 | 753.6 | 1,530.7 | |
Supplemental | |||||||
EBIT | 1,278 | 1,429.3 | 1,254.4 | 839.2 | 918.6 | 1,842.3 | |
EBITDA | 1,346.4 | 1,492.7 | 1,320 | 937.2 | 1,031 | 2,068.2 | |