

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,937.4 | 7,546.4 | 7,914.7 | 7,442.5 | 7,699.2 | 8,781 | |
COGS | 2,134.5 | 2,784.8 | 2,919.1 | 3,061.5 | 3,153.7 | 3,462 | |
Gross Profit | 3,802.9 | 4,761.5 | 4,995.5 | 4,381 | 4,545.5 | 5,319 | |
Operating Expenses & Income | |||||||
Operating Income | 2,036.3 | 2,642.6 | 2,285.2 | 1,795.8 | 1,738 | 2,483.9 | |
Total Operating Expenses | 1,850.7 | 2,302.3 | 2,710.3 | 2,585.2 | 2,807.5 | 2,836.4 | |
R&D Expenses | 126.7 | 159.4 | 189.8 | 145.5 | 134.7 | 119.7 | |
Selling General & Admin Expenses | 67.42 | 92.81 | 348.1 | 89.28 | 73.22 | 71.47 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (383.2) | (986.1) | (1,349.5) | (971) | (1,043.7) | (1,100.4) | |
Interest Income | 35.93 | 70.85 | 64.21 | 35.15 | 47.59 | 40.07 | |
Income Tax Expense | 26.58 | (95.35) | (141.6) | (353.8) | (290.8) | (82.2) | |
Net Income | |||||||
Net Income | 1,330.2 | 1,696.7 | 1,648 | 1,341 | 1,195.4 | 1,739.7 | |
Supplemental | |||||||
EBIT | 2,029.2 | 2,599.1 | 2,638.6 | 1,950.3 | 1,943.7 | 2,603.2 | |
EBITDA | 2,161.2 | 2,766.3 | 2,876.9 | 2,231.3 | 2,261 | 2,932.3 | |