

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,249.5 | 11,346 | 11,494 | 10,194.4 | 10,947 | 18,869 | |
COGS | 7,341.4 | 8,331 | 3,433 | 3,818.8 | 3,890 | - | |
Gross Profit | 2,908.1 | 3,015 | 8,061 | 6,375.6 | 7,057 | - | |
Operating Expenses & Income | |||||||
Operating Income | 1,063.6 | 904 | 1,188 | 1,148.6 | 1,384 | 2,427 | |
Total Operating Expenses | 1,875.5 | 2,133 | 6,873 | 5,227 | 5,673 | - | |
R&D Expenses | 203.4 | 208 | 194 | - | - | - | |
Selling General & Admin Expenses | 410.5 | 444 | 485 | 457.3 | 496 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (58.38) | (28) | (33) | (39.92) | (43) | (45.49) | |
Interest Income | 17.33 | 24 | 57 | 65.33 | 45 | - | |
Income Tax Expense | 221.7 | 194 | 240 | 237.7 | 280 | 428.2 | |
Net Income | |||||||
Net Income | 755.3 | 610 | 866 | 861.9 | 1,015 | 1,791 | |
Supplemental | |||||||
EBIT | 1,048.1 | 881 | 1,208 | 1,194 | 1,396 | 2,435 | |
EBITDA | 1,357.4 | 1,225 | 1,557 | 1,493.4 | 1,730 | 2,929.7 | |