

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,934.1 | 10,047.9 | 9,895.8 | 11,433.4 | 13,420 | 14,549.5 | |
COGS | 4,700.4 | 5,445.4 | 5,521.3 | 5,687.3 | 6,227.6 | 6,409.2 | |
Gross Profit | 6,233.7 | 4,602.5 | 4,374.5 | 5,746.1 | 7,192.4 | 8,140.3 | |
Operating Expenses & Income | |||||||
Operating Income | 6,065.1 | 4,435.8 | 4,192.3 | 5,554.7 | 7,001.8 | 7,946.5 | |
Total Operating Expenses | 4,869 | 5,612.1 | 5,703.5 | 5,878.7 | 6,418.2 | 6,603 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 125.2 | 125 | 127.2 | 130.5 | 137.8 | 141.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (357.1) | (340.1) | (326.7) | (334.1) | (369.3) | (367.1) | |
Interest Income | 7.2 | 35 | 86.6 | 131.4 | 199.7 | 197.8 | |
Income Tax Expense | 2,299.2 | 1,596.1 | - | - | - | - | |
Net Income | |||||||
Net Income | 3,397.1 | 2,638.5 | 2,425.2 | 3,376.8 | 4,334.9 | 4,965.8 | |
Supplemental | |||||||
EBIT | 6,065.1 | 4,435.8 | - | - | - | - | |
EBITDA | 6,859.9 | 5,400.3 | - | - | - | - | |