

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,705.6 | 7,149.7 | 7,925.6 | 7,883 | 7,817.3 | 7,960.8 | |
COGS | 3,254.5 | 3,629.4 | 3,910 | 3,646 | 6,123 | 6,800 | |
Gross Profit | 3,451.1 | 3,520.4 | 4,016 | 4,237 | 1,694 | 1,161 | |
Operating Expenses & Income | |||||||
Operating Income | 929.9 | 772.7 | 888.9 | 873 | 882 | 1,196 | |
Total Operating Expenses | 2,548.9 | 2,785.7 | 708.9 | 877 | 812 | 1,403 | |
R&D Expenses | 48.25 | 53.65 | 62 | 73 | 593 | 420 | |
Selling General & Admin Expenses | 131.6 | 124.1 | 125.8 | 155 | 167 | 1,005 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (52.61) | (47.18) | (101) | (107) | (109) | (104) | |
Interest Income | 43.86 | 47.55 | 30.18 | 60 | 92 | 74 | |
Income Tax Expense | 233.4 | 182.5 | 196.6 | 168.1 | 247 | 264 | |
Net Income | |||||||
Net Income | 621.3 | 489.3 | 552.5 | 445 | 534 | 585 | |
Supplemental | |||||||
EBIT | 929.9 | 744.7 | 874.6 | 748 | 882 | 970 | |
EBITDA | 1,211.9 | 1,049.4 | 1,207 | 1,108 | 1,260 | 1,362 | |