
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,119.3 | 14,039 | 14,814.8 | 14,644.6 | 14,721.9 | 14,716.5 | |
COGS | 6,511.2 | 7,031.3 | 7,617.3 | 7,616.9 | 7,311 | 7,254.2 | |
Gross Profit | 6,608.2 | 7,007.8 | 7,197.5 | 7,027.7 | 7,410.9 | 7,462.2 | |
Operating Expenses & Income | |||||||
Operating Income | 3,716.5 | 3,299 | 3,352.8 | 3,184.5 | 3,205.7 | 3,219.9 | |
Total Operating Expenses | 2,891.7 | 3,708.8 | 3,844.7 | 3,843.2 | 4,205.2 | 6,432.2 | |
R&D Expenses | 163.2 | 110.7 | 26.23 | 22.67 | 15.88 | 18.19 | |
Selling General & Admin Expenses | 516.5 | 534.6 | 494.7 | 516.9 | 598.5 | 1,259.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (20.26) | (9.339996) | (10.86) | (9.081691) | (5.753157) | (4.594872) | |
Interest Income | 36.05 | 65.72 | 71.31 | 41.04 | 23.91 | 15.57 | |
Income Tax Expense | 540.1 | 711.9 | 664.1 | 670.5 | 763.7 | 1,806 | |
Net Income | |||||||
Net Income | 1,166.2 | 1,263.6 | 1,336.6 | 1,114.6 | 1,230.9 | 1,195.9 | |
Supplemental | |||||||
EBIT | 2,962.5 | 3,308.1 | 3,386.6 | 2,929 | 3,167.2 | - | |
EBITDA | 3,390.4 | 3,780.9 | 3,864.1 | 3,405.1 | 3,681 | - | |