

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,126.8 | 12,867.2 | 14,296.4 | 14,676.2 | 15,912.7 | 16,441.4 | |
COGS | 9,628.9 | 10,264.2 | 11,417.2 | 11,668.8 | 12,623.2 | 13,078.2 | |
Gross Profit | 2,497.9 | 2,603 | 2,879.2 | 3,007.3 | 3,289.5 | 3,363.2 | |
Operating Expenses & Income | |||||||
Operating Income | 2,484 | 2,588.3 | 2,865.7 | 2,992.5 | 3,277.8 | 3,346.8 | |
Total Operating Expenses | 13.88 | 14.71 | 13.42 | 14.81 | 11.71 | 10,415.1 | |
R&D Expenses | 13.88 | 14.71 | 13.42 | 14.81 | 11.71 | 11.71 | |
Selling General & Admin Expenses | 216.5 | 214.4 | 1,500.6 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (107.5) | (93.59) | (89.18) | (91.18) | (120.9) | (122.8) | |
Interest Income | 3.111 | 3.194 | 41.5 | 63.05 | 44.88 | 22.25 | |
Income Tax Expense | 468.9 | 500.8 | 566.7 | 598.2 | 583.9 | 634.3 | |
Net Income | |||||||
Net Income | 1,369.1 | 1,466.1 | 1,631.2 | 1,692.7 | 1,658.3 | 1,733.3 | |
Supplemental | |||||||
EBIT | 1,951.3 | 2,093.9 | 2,311.4 | 2,420.5 | 2,308.7 | - | |
EBITDA | 2,136.8 | 2,277.9 | 2,505.9 | 2,608.5 | 2,524 | - | |