
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 27,293 | 28,136 | 3,360.1 | 3,339.4 | 28,026 | 31,357.3 | |
COGS | 22,751 | 22,959 | 2,917.6 | 2,647.6 | 22,357 | 24,998.3 | |
Gross Profit | 4,542 | 5,177 | 442.5 | 691.8 | 5,669 | 6,358.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,522 | 1,612 | 49.31 | 303.2 | 2,645 | 2,947.3 | |
Total Operating Expenses | 3,020 | 2,957 | 393.2 | 357.5 | 3,024 | 3,411.7 | |
R&D Expenses | 179 | 182 | 26.13 | 22.27 | 238 | 260.2 | |
Selling General & Admin Expenses | 803 | 842 | 113.9 | 128.9 | 941 | 1,069.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (134) | (165) | (21.13) | (18.41) | (146.2) | (150.9) | |
Interest Income | 105 | 161 | 26 | 16.99 | 133 | 150.5 | |
Income Tax Expense | 402 | 482 | 25.23 | 71.7 | 584 | 655.5 | |
Net Income | |||||||
Net Income | 1,068 | 1,370 | 80.56 | 207.5 | 1,567 | 1,774 | |
Supplemental | |||||||
EBIT | 1,701 | 2,297 | 156.5 | 325.4 | 2,883 | 3,207.5 | |
EBITDA | 2,250 | 3,097 | 256.3 | 406.8 | 3,518 | 3,923.6 | |