

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,252.3 | 10,491.8 | 11,238.6 | 11,763.1 | 11,201.3 | 19,692.8 | |
COGS | 6,462.9 | 7,407 | 7,705.9 | 5,347.1 | 5,047.7 | 10,172.2 | |
Gross Profit | 2,789.4 | 3,084.8 | 3,532.7 | 6,416 | 6,153.6 | 9,520.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,392.2 | 1,574.5 | 1,549.1 | 1,713.9 | 1,523 | 2,761.1 | |
Total Operating Expenses | 1,397.2 | 1,510.3 | 1,895.1 | 4,702.1 | 4,660.4 | 8,106.9 | |
R&D Expenses | 214.3 | 232 | 270.5 | 278.1 | 280.8 | - | |
Selling General & Admin Expenses | 239.4 | 183.7 | 463.2 | 405.1 | 379.8 | 2,700.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (91.6) | (118.1) | (256) | (183.9) | (157.9) | (204.2) | |
Interest Income | 11.5 | 88.4 | 30.9 | 26.6 | 140.6 | 176.7 | |
Income Tax Expense | 287.1 | 335.7 | 273.8 | 315.4 | 310.4 | 493.5 | |
Net Income | |||||||
Net Income | 1,047.9 | 1,162.5 | 1,062 | 1,245.5 | 1,045.3 | 1,912.1 | |
Supplemental | |||||||
EBIT | 1,392.5 | 1,557.6 | 1,591.3 | 1,743.3 | 1,493.2 | - | |
EBITDA | 1,759.1 | 1,942.1 | 2,076.6 | 2,298.9 | 2,034.9 | - | |