

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,252.3 | 10,491.8 | 11,238.6 | 10,672.7 | 11,201.3 | 22,839.6 | |
COGS | 4,461 | 5,312 | 5,213.8 | 4,851.4 | 5,047.7 | 11,667.9 | |
Gross Profit | 4,791.3 | 5,179.8 | 6,024.8 | 5,821.2 | 6,153.6 | 11,171.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,391.4 | 1,579.7 | 1,549.1 | 1,555 | 1,523 | 3,228.6 | |
Total Operating Expenses | 3,399.9 | 3,600.1 | 4,475.7 | 4,266.2 | 4,660.4 | 7,972.9 | |
R&D Expenses | 214.3 | 232 | 270.5 | - | - | - | |
Selling General & Admin Expenses | 239.4 | 183.7 | 463.2 | 367.5 | 379.8 | 405.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (56.9) | (123.7) | (256) | (168.7) | (148.8) | (283.9) | |
Interest Income | 11.5 | 19 | 30.9 | 24.13 | 17.3 | - | |
Income Tax Expense | 287.1 | 335.7 | 273.8 | 286.2 | 296.4 | 644.8 | |
Net Income | |||||||
Net Income | 1,047.9 | 1,162.5 | 1,062 | 1,130 | 998.3 | 2,273.4 | |
Supplemental | |||||||
EBIT | 1,392.5 | 1,557.6 | 1,502.1 | 1,586.8 | 1,456.8 | 3,185.6 | |
EBITDA | 1,759.1 | 1,942.1 | 1,997.7 | 2,090.9 | 1,974.2 | 4,283.4 | |