

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,633.7 | 5,323 | 5,439 | 5,603 | 5,797 | 10,132.8 | |
COGS | 2,176.7 | 1,491 | 2,515 | 1,514 | 1,602 | 6,067.4 | |
Gross Profit | 2,456.2 | 2,838 | 2,924 | 4,089 | 4,195 | 4,065.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,636.9 | 1,214 | 1,342 | 1,392 | 1,397.5 | 2,379.5 | |
Total Operating Expenses | 819.3 | 1,624 | 1,582 | 2,697 | 391.9 | 2,374.9 | |
R&D Expenses | 180.2 | 204 | 196 | - | - | - | |
Selling General & Admin Expenses | - | - | - | 122 | 120 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (211) | (214) | (266) | (349.9) | (280.9) | (346.9) | |
Interest Income | - | 8 | 28 | 41 | 14 | 9 | |
Income Tax Expense | 302.4 | 227 | 245 | 238 | 216.9 | 390.7 | |
Net Income | |||||||
Net Income | 1,132.3 | 760 | 844 | 848 | 854.7 | 1,432.2 | |
Supplemental | |||||||
EBIT | 1,626.3 | 1,253 | 1,354 | 1,363 | 1,397.5 | 3,048.2 | |
EBITDA | 2,909.8 | 2,599 | 2,560 | 2,603 | 2,684 | 5,367.3 | |