| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,365.7 | 4,200.7 | 4,726.4 | 5,431.6 | 5,717.5 | 11,701.5 | |
COGS | 818.3 | 888.6 | 924.6 | 1,094.9 | 1,125.4 | 2,377.4 | |
Gross Profit | 2,547.4 | 3,312.1 | 3,801.8 | 4,336.7 | 4,592.1 | 9,324.1 | |
Operating Expenses & Income | |||||||
Operating Income | 489.5 | 776 | 1,061.7 | 1,279.5 | 1,299 | 2,542.8 | |
Total Operating Expenses | 2,057.9 | 2,536.1 | 2,740.1 | 3,057.1 | 3,293 | 6,781.2 | |
R&D Expenses | 115.3 | 137.5 | 150.6 | 158.1 | 160.3 | 329.2 | |
Selling General & Admin Expenses | 227.1 | 293.2 | 296.5 | 343.2 | 389.4 | 553.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (46.01) | (47.11) | (78.13) | (90.38) | (104) | (285.1) | |
Interest Income | 67.83 | 59.7 | 26.06 | 80.6 | 24.54 | 137.5 | |
Income Tax Expense | 126.6 | 241.8 | 298.1 | 345.3 | 346.4 | 663.7 | |
Net Income | |||||||
Net Income | 294.3 | 465.2 | 671 | 838.9 | 851.9 | 1,639.9 | |
Supplemental | |||||||
EBIT | 467.7 | 758.1 | 1,049.6 | 1,279.1 | 1,298.3 | 2,541.7 | |
EBITDA | 1,091.9 | 1,420.5 | 1,726 | 2,013.8 | 1,580.4 | 3,933.3 | |
