
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,384.9 | 14,081.4 | 15,694.8 | 16,830.5 | 16,026.3 | 16,164.2 | |
COGS | 7,816.1 | 8,741.6 | 8,931.7 | 9,571.1 | 9,113.2 | 9,125.7 | |
Gross Profit | 4,568.9 | 5,339.8 | 6,763.1 | 7,259.5 | 6,913.1 | 7,038.6 | |
Operating Expenses & Income | |||||||
Operating Income | 3,651.3 | 3,814.1 | 4,727.3 | 5,113.5 | 4,492.5 | 4,699 | |
Total Operating Expenses | 917.6 | 1,525.7 | 2,035.8 | 2,146 | 11,533.8 | 6,716.9 | |
R&D Expenses | 471 | 588.3 | 673.4 | 745.5 | 644 | 623.1 | |
Selling General & Admin Expenses | 136.5 | 158 | 188.7 | 243.4 | 896.8 | 1,489.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39.76) | (35.93) | (30.06) | (20.18) | (16.22) | (16.48) | |
Interest Income | 128.9 | 137.8 | 136.5 | 135.6 | 112.2 | 78.49 | |
Income Tax Expense | 544.6 | 569 | 672 | 811.3 | - | 429.3 | |
Net Income | |||||||
Net Income | 2,780.4 | 3,188.7 | 3,870.1 | 4,272.2 | 4,070.6 | 4,154 | |
Supplemental | |||||||
EBIT | 3,002.5 | 3,304.5 | 4,260.7 | 4,356.4 | - | - | |
EBITDA | 3,225.4 | 3,547.4 | 4,535.4 | 4,618.2 | - | - | |