
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,034.1 | 11,167.6 | 12,872.4 | 12,383.1 | 13,115 | 13,301.6 | |
COGS | 6,179.5 | 6,833.6 | 7,579.5 | 7,290.8 | 7,669 | 7,726.1 | |
Gross Profit | 3,854.6 | 4,334 | 5,292.9 | 5,092.3 | 5,446 | 5,574.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,010.4 | 1,177.7 | 1,668.4 | 1,389.2 | 1,582.8 | 1,579.2 | |
Total Operating Expenses | 2,844.2 | 3,156.3 | 3,624.5 | 3,703.1 | 3,863.2 | 3,995.7 | |
R&D Expenses | 430.5 | 508.8 | 603.7 | 495.5 | 544.1 | - | |
Selling General & Admin Expenses | 241 | 258 | 260 | 293 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.402) | (2.366) | (3.761) | (2.106) | (5.142) | (8.364) | |
Interest Income | 16.6 | 22.06 | 34.9 | 35.51 | 68.92 | - | |
Income Tax Expense | 388.1 | 391.6 | 559.5 | 486.2 | 439.1 | 483 | |
Net Income | |||||||
Net Income | 681.4 | 868.9 | 1,188.4 | 1,039.7 | 1,200.9 | 1,189.4 | |
Supplemental | |||||||
EBIT | 1,010.4 | 1,177.7 | 1,668.4 | 1,389.2 | 1,582.8 | 1,579.2 | |
EBITDA | 1,148.6 | 1,381.9 | 1,913.5 | 1,623.9 | 1,808.8 | 1,811.9 | |