
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,192 | 17,568.8 | 18,428.4 | 20,576.6 | 22,136.4 | 44,169.4 | |
COGS | 12,158.9 | 13,113.4 | 13,662 | 15,202.7 | 16,283.2 | 32,464.5 | |
Gross Profit | 4,033.1 | 4,455.4 | 4,766.4 | 5,373.9 | 5,853.2 | 11,704.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,143.5 | 1,344.4 | 1,575.9 | 1,698.7 | 2,218.7 | 4,406.5 | |
Total Operating Expenses | 2,797.8 | 3,012.5 | 3,112.7 | 3,675.2 | 3,634.5 | 7,424.7 | |
R&D Expenses | 1,026.9 | 1,063.6 | 1,107.7 | 1,273.7 | 1,327.8 | 2,685.2 | |
Selling General & Admin Expenses | 545 | 598.5 | 621 | 692.9 | 725.1 | 1,082.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (81.1) | (63.9) | (230.4) | (289.3) | (232.7) | (475.9) | |
Interest Income | - | 25.8 | 161.4 | 123.5 | 116.8 | - | |
Income Tax Expense | 147.7 | 225.1 | 252.2 | 247.3 | 396.5 | 653.3 | |
Net Income | |||||||
Net Income | 1,088.8 | 1,120.6 | 1,023.4 | 1,419.5 | 1,674.5 | 2,178.8 | |
Supplemental | |||||||
EBIT | 1,109 | 1,230.9 | 1,411.2 | 1,517 | 2,218.7 | 3,910 | |
EBITDA | 2,171.6 | 2,289.7 | 2,456.3 | 2,672.4 | 3,306 | 6,027 | |