

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,270.9 | 5,095.3 | 5,970.1 | 6,676.7 | 7,146 | 7,353.9 | |
COGS | 2,080.6 | 2,649 | 2,995.9 | 3,329.5 | 3,453 | 3,558 | |
Gross Profit | 2,190.3 | 2,446.3 | 2,974.3 | 3,347.2 | 3,693 | 3,796.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,074.2 | 1,242.8 | 1,630.1 | 1,891.9 | 2,132 | 2,190 | |
Total Operating Expenses | 1,116.1 | 1,203.5 | 1,344.1 | 1,455.2 | 1,561 | 1,605.8 | |
R&D Expenses | 768.1 | 775.6 | 881.6 | 894.1 | 919 | 923.9 | |
Selling General & Admin Expenses | 179.6 | 201 | 226.1 | 272.6 | 293.1 | 418.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (38.4) | (54.2) | (36.12) | (46.81) | (47) | (43.04) | |
Interest Income | 5.14 | 4.58 | 25.81 | 31.49 | 20.42 | 15.05 | |
Income Tax Expense | 209.1 | 238.5 | 344.9 | 363 | 464 | 489.9 | |
Net Income | |||||||
Net Income | 830.8 | 932.6 | 1,252 | 1,521.9 | 1,600 | 1,637.6 | |
Supplemental | |||||||
EBIT | 1,073.7 | 1,225.8 | 1,632.3 | 1,927.5 | 2,104.8 | 2,001.8 | |
EBITDA | 1,529.7 | 1,772 | 2,294.6 | 2,594.3 | 2,766.7 | 2,680.5 | |