
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 34,307 | 28,922.8 | 27,804.1 | 28,973.7 | 27,872.2 | 28,762.3 | |
COGS | 26,075.2 | 22,564.2 | 21,514.4 | 21,815.2 | 21,013 | 21,827.4 | |
Gross Profit | 8,231.9 | 6,358.6 | 6,289.7 | 7,158.5 | 6,859.2 | 6,935 | |
Operating Expenses & Income | |||||||
Operating Income | 3,197.2 | 1,711.7 | 1,360.4 | 1,918.7 | 1,315.2 | 1,423.4 | |
Total Operating Expenses | 5,255.1 | 4,877 | 4,929.3 | 5,239.8 | 5,544 | 5,511.6 | |
R&D Expenses | 177.9 | 171.5 | 184.4 | 193.5 | 189.4 | 188.7 | |
Selling General & Admin Expenses | 1,023 | 964.8 | 1,072 | 1,127.3 | 1,124.5 | 1,136.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (49.01) | (61.95) | (76.64) | (65.08) | (38.51) | (34.41) | |
Interest Income | 105.7 | 132.4 | 177.8 | 176.6 | 159.7 | 137.5 | |
Income Tax Expense | 651.9 | 367 | 335.2 | 489.5 | 359.2 | 390 | |
Net Income | |||||||
Net Income | 2,456.6 | 1,214.1 | 1,225.8 | 1,734 | 1,208.8 | 1,327.9 | |
Supplemental | |||||||
EBIT | 3,202 | 1,673 | 1,680 | 2,356.7 | 1,630.9 | 1,663.4 | |
EBITDA | 3,847.5 | 2,298.6 | 2,305.7 | 2,995 | 2,280.5 | 2,316.6 | |