

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,497 | 8,340.9 | 8,090.6 | 8,608 | 9,199 | 18,559.6 | |
COGS | 4,640.9 | 6,124.6 | 5,750.9 | 6,061.6 | 6,468.7 | 13,131.8 | |
Gross Profit | 1,856.1 | 2,216.3 | 2,339.7 | 2,546.4 | 2,730.3 | 5,427.9 | |
Operating Expenses & Income | |||||||
Operating Income | 725.3 | 784.3 | 835.2 | 862.1 | 903.5 | 1,833.6 | |
Total Operating Expenses | 1,130.8 | 1,432 | 1,504.5 | 1,684.3 | 1,826.8 | 3,594.2 | |
R&D Expenses | 40.9 | 60.3 | 63.5 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (36.2) | (39.4) | (63.7) | (67.4) | (74.54) | (116.1) | |
Interest Income | - | 1.7 | 19.2 | 15.6 | 8.1 | - | |
Income Tax Expense | 118.4 | 130.6 | 140.3 | 141 | 130.4 | 279.9 | |
Net Income | |||||||
Net Income | 554.1 | 598 | 640.3 | 665.5 | 644.7 | 1,361.8 | |
Supplemental | |||||||
EBIT | 725.2 | 786 | 857.9 | 899.2 | 867.8 | 1,870.7 | |
EBITDA | 893.1 | 983.5 | 1,090.5 | 1,175.7 | 1,182.5 | 2,487.2 | |