

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,013.2 | 12,930.4 | 14,345.5 | 13,577.2 | 14,151.1 | 23,901.2 | |
COGS | 5,835.3 | 7,638.7 | 8,295.8 | 7,711.8 | 8,088 | 13,621.9 | |
Gross Profit | 4,177.9 | 5,291.7 | 6,049.7 | 5,865.4 | 6,063 | 10,231.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,396.2 | 1,464.3 | 1,579.9 | 1,965.5 | 2,018.8 | 3,398.7 | |
Total Operating Expenses | 2,781.8 | 3,827.4 | 4,469.8 | 3,899.9 | 4,044.2 | 6,833.1 | |
R&D Expenses | 252.2 | 338.4 | 398 | 393.4 | 409.8 | 730.2 | |
Selling General & Admin Expenses | 1,189.1 | 1,453.9 | 1,539.5 | 1,425.5 | 1,366.8 | 2,319.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (89.62) | (122.6) | (178.9) | (129.4) | (119.4) | (236.1) | |
Interest Income | 21.35 | 103.3 | 41.35 | 64.13 | 36.95 | 53.18 | |
Income Tax Expense | 397.4 | 448.7 | 416.1 | 595.9 | 601.8 | 1,047.2 | |
Net Income | |||||||
Net Income | 908.3 | 921.7 | 1,030 | 1,238.4 | 1,371.6 | 2,219 | |
Supplemental | |||||||
EBIT | 1,376.4 | 1,483.6 | 1,628.1 | 1,904.6 | 1,965.4 | 2,984.1 | |
EBITDA | 1,545.8 | 1,724.8 | 1,933.2 | 2,093.3 | 2,138 | 3,417.7 | |