

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,040.5 | 14,962.2 | 11,517 | 11,508 | 12,170 | 11,510.5 | |
COGS | 3,760.8 | 5,354.6 | 6,660 | 3,249 | 3,371 | 5,515.4 | |
Gross Profit | 8,279.8 | 9,607.6 | 4,857 | 8,259 | 8,799 | 6,545.4 | |
Operating Expenses & Income | |||||||
Operating Income | 3,146.5 | 3,712.4 | 3,084 | 3,292 | 3,492 | 3,252.7 | |
Total Operating Expenses | 5,133.3 | 5,895.2 | 1,773 | 4,967 | 5,307 | 4,601 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,278.2) | (1,493.1) | (1,305) | (1,406) | (1,478) | (1,394.8) | |
Interest Income | 6.372 | 14.9 | 76 | 64 | 43 | 51 | |
Income Tax Expense | 298.2 | 391.6 | 360 | 346 | 393 | 343.7 | |
Net Income | |||||||
Net Income | 1,649.1 | 1,888.7 | 1,573 | 1,680 | 1,799 | 1,695 | |
Supplemental | |||||||
EBIT | 3,367 | 3,837.1 | 3,375 | 3,580 | 3,832 | 3,399.7 | |
EBITDA | 5,284.9 | 6,097 | 5,148 | 5,507 | 5,889 | 5,504 | |