
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,213.3 | 11,972.9 | 9,865.7 | 13,888.9 | 18,149.1 | 15,769.1 | |
COGS | 5,950.1 | 7,781.5 | 6,105.6 | 7,641.6 | 9,361.5 | 8,308.2 | |
Gross Profit | 3,263.2 | 4,191.4 | 3,760.1 | 6,247.4 | 8,787.7 | 7,460.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,032.6 | 1,787.7 | 1,136.4 | 2,574.1 | 4,601.3 | 3,574 | |
Total Operating Expenses | 2,208.8 | 2,613.5 | 2,623.7 | 3,673.3 | 4,186.3 | 3,886.8 | |
R&D Expenses | 503.3 | 547.1 | 613.8 | 968 | 1,163.1 | 1,124.8 | |
Selling General & Admin Expenses | 787.4 | 941 | 988 | 1,249.5 | 1,426 | 1,096.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (225.1) | (211.5) | (194.9) | (201.2) | (42.5) | (68.84) | |
Interest Income | 5.7 | 20.75 | 55.3 | 90.32 | 122.5 | 79.17 | |
Income Tax Expense | 239.1 | 425.7 | 287.5 | 650.3 | 1,105 | 880.7 | |
Net Income | |||||||
Net Income | 465.6 | 846.2 | 419.6 | 1,039.8 | 1,989 | 1,425.5 | |
Supplemental | |||||||
EBIT | 1,032.8 | 1,787.8 | 1,136.4 | 2,787.6 | 4,707.9 | 3,681.9 | |
EBITDA | 1,388.8 | 2,194.4 | 1,397.1 | 3,111.7 | 4,998.3 | 3,981.9 | |