

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,439.9 | 10,491.8 | 11,238.6 | 11,763.1 | 11,206.7 | 19,613.3 | |
COGS | 5,895.5 | 7,407 | 5,213.8 | 5,347.1 | 5,050.1 | 10,146.2 | |
Gross Profit | 2,544.5 | 3,084.8 | 6,024.8 | 6,416 | 6,156.6 | 9,467 | |
Operating Expenses & Income | |||||||
Operating Income | 1,270 | 1,574.5 | 1,549.1 | 1,713.9 | 1,523 | 2,734.5 | |
Total Operating Expenses | 3,101.4 | 3,600.1 | 4,475.7 | 4,702.1 | 4,662.6 | 6,761.6 | |
R&D Expenses | 195.5 | 232 | 270.5 | - | - | 278.1 | |
Selling General & Admin Expenses | 218.4 | 183.7 | 463.2 | 405.1 | 379.8 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (51.9) | (59.4) | (165.7) | (185.9) | (157.9) | (190.5) | |
Interest Income | 10.49 | 19 | 30.9 | 26.6 | 17.3 | - | |
Income Tax Expense | 261.9 | 335.7 | 273.8 | 315.4 | 310.4 | 554.5 | |
Net Income | |||||||
Net Income | 955.9 | 1,162.5 | 1,062 | 1,245.5 | 1,045.8 | 1,918.3 | |
Supplemental | |||||||
EBIT | 1,270.2 | 1,491.2 | 1,591.3 | 1,748.9 | 1,513.6 | 2,348.7 | |
EBITDA | 1,604.7 | 1,875.7 | 2,076.6 | 2,304.5 | 2,055.3 | 3,288.7 | |