

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,555.7 | 14,086.9 | 14,703.3 | 13,175.7 | 18,238.3 | 19,132.2 | |
COGS | 9,952.1 | 10,730 | 10,197 | 9,414.3 | 12,336.9 | 12,824.6 | |
Gross Profit | 3,603.7 | 3,356.9 | 4,506.3 | 3,761.3 | 5,901.4 | 6,307.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,057 | 965.2 | 2,010.1 | 1,162.1 | 3,050.7 | 3,435.2 | |
Total Operating Expenses | 2,546.7 | 2,391.7 | 2,496.2 | 2,599.3 | 2,850.7 | 2,872.3 | |
R&D Expenses | 229.8 | 170.5 | 201.4 | 253.1 | 269.9 | - | |
Selling General & Admin Expenses | 259 | 214 | 231 | 262 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.207) | (4.314) | (2.777) | (0.479) | (0.13) | (0.118) | |
Interest Income | 0.365 | 86.87 | 0.4 | 11.92 | 43.16 | - | |
Income Tax Expense | 338.9 | 316.6 | 600.1 | 432.1 | 868.7 | 973.8 | |
Net Income | |||||||
Net Income | 925.7 | 801.5 | 1,529 | 865.1 | 2,315.3 | 2,635.8 | |
Supplemental | |||||||
EBIT | 1,057 | 965.2 | 2,010.1 | 1,162.1 | 3,050.7 | 3,435.2 | |
EBITDA | 1,504.6 | 1,367.7 | 2,415 | 1,589 | 3,518.6 | 3,944.8 | |