
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,595 | 6,321.2 | 6,789.9 | 6,817.3 | 7,039.4 | 7,331.6 | |
COGS | 2,630.7 | 3,005.8 | 3,121.6 | 2,993.4 | 3,494.3 | 3,612.5 | |
Gross Profit | 2,964.3 | 3,315.4 | 3,668.3 | 3,823.9 | 3,545.1 | 3,719 | |
Operating Expenses & Income | |||||||
Operating Income | 1,457.5 | 1,832.9 | 1,981.1 | 2,045.1 | 1,806.9 | 1,921.3 | |
Total Operating Expenses | 1,495.3 | 1,502.4 | 1,687.2 | 1,778.9 | 1,738.1 | 1,797.8 | |
R&D Expenses | 546.6 | 575.9 | 592.4 | 646.2 | 622.7 | 597.2 | |
Selling General & Admin Expenses | 321.5 | 371.1 | 431.7 | 443.1 | 1,246.6 | 921.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.459) | (22.53) | (45.53) | (59.75) | (53.27) | (50.67) | |
Interest Income | 4.47 | 8.628 | 29.92 | 26.69 | 46.2 | 47 | |
Income Tax Expense | 195.5 | 271.9 | 300.7 | 279.3 | 368.3 | 369.4 | |
Net Income | |||||||
Net Income | 1,248.6 | 1,542.1 | 1,655.9 | 1,830.7 | 1,628 | 1,611.1 | |
Supplemental | |||||||
EBIT | 1,457.5 | 1,832.9 | 2,024.3 | 2,192.6 | 2,072.4 | 2,021.5 | |
EBITDA | 2,114 | 2,765.7 | 2,961.3 | 2,920.1 | 2,846.5 | 2,841.9 | |