
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,736.5 | 19,215.3 | 21,674.7 | 23,186.7 | 24,988.8 | 25,808.2 | |
COGS | 10,818.9 | 11,565 | 13,944 | 15,129.7 | 17,314.7 | 17,343.7 | |
Gross Profit | 5,917.6 | 7,650.4 | 7,730.7 | 8,057 | 7,674.1 | 8,464.6 | |
Operating Expenses & Income | |||||||
Operating Income | 3,322.3 | 4,551.5 | 4,130.9 | 4,749.3 | 4,772.9 | 5,113.6 | |
Total Operating Expenses | 2,899.3 | 3,733.1 | 3,384.7 | 3,307.7 | 2,901.2 | 3,351 | |
R&D Expenses | 1,942.2 | 2,522.8 | 2,320 | 1,964.3 | 2,089 | 2,160.6 | |
Selling General & Admin Expenses | 677.9 | 858 | 988 | 1,050.5 | 987.2 | 1,019.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (136.5) | (153.3) | (162) | (180.4) | (122) | (108.5) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 901.5 | 1,128.4 | 1,412.5 | 1,587 | 1,282.2 | 1,336.4 | |
Net Income | |||||||
Net Income | 2,296.6 | 3,273.6 | 3,072.7 | 4,323.5 | 3,702.1 | 3,721.3 | |
Supplemental | |||||||
EBIT | 3,319.7 | 4,543.1 | 4,659.5 | 6,105.1 | 4,479.5 | 4,953.4 | |
EBITDA | 5,959.1 | 7,794.6 | 8,438.1 | 10,292.3 | 8,380.1 | 8,972.5 | |