

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,859.9 | 11,217.7 | 11,731.2 | 12,492 | 11,869.9 | 12,387.4 | |
COGS | 5,672.1 | 6,486.7 | 6,138.3 | 6,127.3 | 5,503.4 | 5,499 | |
Gross Profit | 3,187.8 | 4,731 | 5,592.8 | 6,364.8 | 6,366.5 | 6,888.4 | |
Operating Expenses & Income | |||||||
Operating Income | (22.5) | 1,587.8 | 1,820.8 | 2,450.4 | 1,917.3 | 2,411.3 | |
Total Operating Expenses | 3,093.3 | 3,530.9 | 3,778.7 | 3,914.3 | 4,449.2 | 4,470.2 | |
R&D Expenses | 344.9 | 429.8 | 443.9 | 473.8 | 471.6 | 460.6 | |
Selling General & Admin Expenses | 915.7 | 1,095.2 | 1,229.5 | 1,338.3 | 1,487.3 | 2,180.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (33.99) | (48.24) | (87.37) | (50.49) | (46.39) | (39.1) | |
Interest Income | 5.783 | 14.33 | 82.94 | 157.9 | 131.3 | 111.9 | |
Income Tax Expense | (5.014) | 342.2 | 462.2 | 640.4 | 438.5 | 631.8 | |
Net Income | |||||||
Net Income | (52.08) | 1,142.8 | 1,468.5 | 2,283.9 | 1,362.7 | 1,977.9 | |
Supplemental | |||||||
EBIT | (23.1) | 1,548 | 2,015 | 2,999.3 | 1,917.3 | 2,697.9 | |
EBITDA | 185.6 | 1,769.7 | 2,255.3 | 3,287.8 | 2,212.2 | 2,980.4 | |