| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 19,654.9 | 24,159.7 | 27,016.9 | 29,737.8 | 34,513.4 | 34,222.8 | |
COGS | 14,672 | 17,965.9 | 19,599 | 21,606 | 24,632.9 | 24,425.5 | |
Gross Profit | 4,983 | 6,193.8 | 7,417.9 | 8,131.7 | 9,880.5 | 9,797.3 | |
Operating Expenses & Income | |||||||
Operating Income | 2,437.4 | 3,470.9 | 3,908.7 | 3,947.8 | 5,408 | 5,388.9 | |
Total Operating Expenses | 2,545.5 | 2,722.9 | 3,509.2 | 4,183.9 | 4,472.5 | 10,953.1 | |
R&D Expenses | 921.5 | 1,119.2 | 1,206.7 | 1,438.4 | 1,529.2 | 1,550.2 | |
Selling General & Admin Expenses | 1,074.5 | 1,433.9 | 1,624.2 | 1,880.7 | 2,124.9 | 1,777.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (149) | (233.2) | (212.1) | (152.3) | (134.4) | (120.3) | |
Interest Income | 163.1 | 188.1 | 159.1 | 130.3 | 262.6 | 229.9 | |
Income Tax Expense | 333.5 | 501.6 | 681.6 | 617.1 | 820.3 | 564 | |
Net Income | |||||||
Net Income | 2,066.1 | 2,912.3 | 3,213.5 | 3,297.7 | 4,521.6 | 4,321.9 | |
Supplemental | |||||||
EBIT | 2,289.2 | 2,861.7 | 3,823 | 3,909 | 5,419 | 5,446.5 | |
EBITDA | 2,822.8 | 3,495.4 | 4,621.3 | 4,904.5 | 6,613.8 | 6,402.7 | |
