
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,064.1 | 9,087.2 | 8,916.9 | 9,429.1 | 10,067.4 | 10,551.2 | |
COGS | 1,616.6 | 2,058 | 2,159.5 | 2,438.4 | 2,666.4 | 2,745.6 | |
Gross Profit | 7,447.4 | 7,029.2 | 6,757.4 | 6,990.7 | 7,401 | 7,805.6 | |
Operating Expenses & Income | |||||||
Operating Income | 6,273.7 | 5,493.7 | 5,160 | 6,044.7 | 6,539.1 | 6,927 | |
Total Operating Expenses | 1,173.7 | 1,535.5 | 1,597.4 | 946 | 861.9 | 878.6 | |
R&D Expenses | 865.4 | 887.1 | 903.1 | 385.8 | - | 164.7 | |
Selling General & Admin Expenses | 11.36 | 11.41 | 13.08 | 15.3 | 176.7 | 152.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (596.8) | (1,384.6) | (1,284.7) | (1,317.9) | (1,720.7) | (2,463.3) | |
Interest Income | 321.4 | 428.3 | 124.4 | 69.97 | 31.88 | 68.06 | |
Income Tax Expense | 1,799.2 | 1,563.6 | 1,425.7 | 1,547.3 | 2,359 | 2,477.2 | |
Net Income | |||||||
Net Income | 4,717.1 | 4,226.1 | 4,131.9 | 4,576.6 | 4,585.6 | 4,956.5 | |
Supplemental | |||||||
EBIT | 7,113.1 | 7,174.8 | 6,842.9 | 7,441.9 | 8,666.6 | 9,898.3 | |
EBITDA | 8,170.2 | 8,231.1 | 7,932.9 | 8,013.6 | 9,053.7 | 10,283.5 | |