

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,675.3 | 12,843.3 | 13,585.3 | 15,196.9 | 16,728.8 | 17,468.4 | |
COGS | 7,788.8 | 9,711.2 | 10,328.1 | 11,674.9 | 12,595.7 | 13,173.7 | |
Gross Profit | 2,886.5 | 3,132.1 | 3,257.2 | 3,522 | 4,133.1 | 4,294.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,499.2 | 1,581.1 | 1,511.5 | 1,564.5 | 2,080.3 | 2,074.4 | |
Total Operating Expenses | 1,387.3 | 1,551 | 1,745.8 | 1,957.5 | 14,648.5 | 9,373.5 | |
R&D Expenses | 475.2 | 536.1 | 601.4 | 631.7 | 676.8 | 705.4 | |
Selling General & Admin Expenses | 359.4 | 389.7 | 457.1 | 482.4 | 722.4 | 1,275.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (75.21) | (93.2) | (76.07) | (117.3) | (171.7) | (177.1) | |
Interest Income | 10 | 26.57 | 27.86 | 19.15 | 30.82 | 28.57 | |
Income Tax Expense | 195.4 | 246.1 | 214.8 | 235.7 | - | 148.4 | |
Net Income | |||||||
Net Income | 1,308.5 | 1,321.2 | 1,272.7 | 1,324.6 | 1,544.4 | 1,600.2 | |
Supplemental | |||||||
EBIT | 1,290.3 | 1,351.7 | 1,358.8 | 1,476.8 | - | - | |
EBITDA | 1,831.8 | 1,943.1 | 2,095.1 | 2,301.5 | - | - | |