
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,268.6 | 13,008 | 14,352.7 | 13,147.7 | 14,970.1 | 15,583.3 | |
COGS | 8,680.4 | 9,681.7 | 10,622.2 | 9,347.8 | 10,387.2 | 13,764.5 | |
Gross Profit | 2,588.2 | 3,326.2 | 3,730.4 | 3,799.9 | 14,970.1 | 15,145.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,412.5 | 1,904.8 | 2,175.5 | 2,287.3 | 2,451 | 2,246.5 | |
Total Operating Expenses | 1,175.6 | 1,421.4 | 1,554.9 | 1,512.6 | 12,519.1 | 1,922.1 | |
R&D Expenses | 982.9 | 1,105.5 | 1,316.3 | 1,292.3 | 1,671.3 | 2,149.7 | |
Selling General & Admin Expenses | 287.4 | 309.5 | 294.4 | 352.9 | 267.7 | 697.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.45) | (59.35) | (66.4) | (59.7) | (14.53) | (17.19) | |
Interest Income | 174.7 | 130.1 | 142.5 | 108 | 91.55 | 68.3 | |
Income Tax Expense | 171.3 | 288.5 | 301.2 | 297.1 | 335.8 | 272.8 | |
Net Income | |||||||
Net Income | 1,176.4 | 1,544.3 | 1,835.9 | 1,911.2 | 2,112.7 | 2,154 | |
Supplemental | |||||||
EBIT | 1,453.5 | 1,965 | 2,245.5 | 2,350.3 | 2,448.5 | - | |
EBITDA | 1,839.4 | 2,477.2 | 2,851.3 | 3,154.1 | 3,252.3 | - | |