| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,956.7 | 22,724.6 | 18,950.8 | 22,813.3 | 20,521.3 | 19,731.3 | |
COGS | 12,645.7 | 15,587.9 | 12,982.4 | 15,790.3 | 14,659.5 | 14,273.4 | |
Gross Profit | 4,311 | 7,136.7 | 5,968.5 | 7,023 | 5,861.8 | 5,457.9 | |
Operating Expenses & Income | |||||||
Operating Income | 2,944.3 | 5,473.4 | 4,137.6 | 5,121.1 | 4,339.2 | 4,017.6 | |
Total Operating Expenses | 1,373.7 | 1,852.8 | 1,668.9 | 1,901.9 | 1,533.1 | 1,491.9 | |
R&D Expenses | 601.1 | 905.9 | 933.4 | 961.9 | 840.3 | 821.6 | |
Selling General & Admin Expenses | 385.3 | 512.9 | 518.8 | 554.7 | 471.3 | 355.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (41.1) | (74.2) | (63.27) | (65.15) | (48.89) | (46.71) | |
Interest Income | 71.68 | 67.6 | 146 | 229.6 | 187.7 | 141.2 | |
Income Tax Expense | 531.1 | 970.2 | 759.8 | 885.7 | 796 | 701.1 | |
Net Income | |||||||
Net Income | 2,359.4 | 4,432.9 | 3,622.6 | 4,204.3 | 3,520.9 | 3,061.7 | |
Supplemental | |||||||
EBIT | 2,931.6 | 5,477.2 | 4,445.6 | 5,155.2 | 4,328.7 | 4,024.2 | |
EBITDA | 3,230.8 | 5,804.1 | 4,807.5 | 5,504 | 4,641.4 | 4,325.7 | |
