
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,982.8 | 4,860.3 | 5,228.3 | 6,296.9 | 7,245.5 | 7,671.4 | |
COGS | 2,092.3 | 2,053.5 | 2,223.3 | 2,600.3 | 2,989.2 | 3,062.4 | |
Gross Profit | 2,890.5 | 2,806.8 | 3,005 | 3,696.6 | 4,256.3 | 4,609.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,218.6 | 1,027.8 | 1,092.2 | 1,594 | 1,876.1 | 2,118.1 | |
Total Operating Expenses | 1,671.8 | 1,778.9 | 1,912.8 | 2,102.6 | 2,380.2 | 2,490.9 | |
R&D Expenses | 840 | 834.9 | 904.7 | 993.6 | 1,126.2 | 1,181.2 | |
Selling General & Admin Expenses | 660 | 776 | 835 | 917.4 | 1,254 | 1,309.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (57.09) | (40.83) | - | - | - | - | |
Interest Income | 28.57 | 40.83 | 77.3 | 113.5 | 128.9 | 140.8 | |
Income Tax Expense | 124.6 | 91.39 | (89.28) | 284 | 350.6 | 391.5 | |
Net Income | |||||||
Net Income | 1,082.2 | 973.6 | 1,289.6 | 1,411.4 | 1,663.9 | 1,877.3 | |
Supplemental | |||||||
EBIT | 1,206.8 | 1,065 | 1,092.2 | 1,695.4 | 2,014.5 | - | |
EBITDA | 1,361.6 | 1,228.8 | 1,269.7 | 1,875.1 | 2,203.3 | 2,413.3 | |