
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,919.3 | 17,306.4 | 20,523.7 | 21,750.5 | 25,737.2 | 50,474.8 | |
COGS | 9,835.5 | 12,533.5 | 14,901.7 | 15,456.6 | 18,530.3 | 36,104.3 | |
Gross Profit | 4,083.8 | 4,772.9 | 5,622 | 6,293.9 | 7,206.9 | 14,370.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,158.7 | 1,412.7 | 1,961.7 | 2,719.9 | 2,804.8 | 5,687.8 | |
Total Operating Expenses | 2,925.1 | 3,360.1 | 3,660.3 | 3,574 | 4,402.1 | 8,682.7 | |
R&D Expenses | 940.7 | 1,172.4 | 1,396.6 | 1,362 | 1,501.7 | 3,013.1 | |
Selling General & Admin Expenses | 1,237.4 | 1,291.9 | 1,449.5 | 1,539.5 | 1,859.1 | 3,595.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (263.3) | (263.2) | (515.5) | (489.6) | (324.9) | (464.6) | |
Interest Income | 241.1 | 252.7 | 356.1 | 485.7 | 296.5 | 516 | |
Income Tax Expense | 266.4 | 248.7 | 351.5 | 405.2 | 525.8 | 1,025.8 | |
Net Income | |||||||
Net Income | 1,496.5 | 1,500.6 | 1,903.2 | 2,179.4 | 2,692.2 | 5,301.9 | |
Supplemental | |||||||
EBIT | 1,158.7 | 1,412.7 | 1,961.7 | 2,392.6 | 2,804.8 | 5,687.8 | |
EBITDA | 2,006.6 | 2,451.8 | 3,264.2 | 3,616.6 | 4,416.4 | 8,668.8 | |