
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20,478 | 24,677 | 23,560.3 | 22,066.6 | 21,513.1 | 22,493.7 | |
COGS | 18,119.8 | 22,273.2 | 21,035.1 | 19,315.2 | 18,621.1 | 19,450.9 | |
Gross Profit | 2,358.2 | 2,403.8 | 2,525.2 | 2,751.4 | 2,892 | 3,042.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,531.3 | 1,475.4 | 1,521.5 | 1,631.5 | 1,689.7 | 1,837.2 | |
Total Operating Expenses | 827.3 | 929.7 | 1,003.7 | 1,119.9 | 1,202.3 | 1,208.7 | |
R&D Expenses | 9.528 | 9.435 | 9.315 | 9.664 | 9.409 | 9.808 | |
Selling General & Admin Expenses | 244.6 | 258.1 | 269.4 | 294.6 | 316.9 | 251.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.934) | (9.135) | (15.12) | (31.98) | (32.3) | (31.24) | |
Interest Income | 4.056 | 5.356 | 13.49 | 27.33 | 30.5 | 16.61 | |
Income Tax Expense | 323.8 | 328.5 | 319.9 | 338.9 | 349.5 | 374.3 | |
Net Income | |||||||
Net Income | 1,241.7 | 1,226.2 | 1,204.9 | 1,317.4 | 1,320.5 | 1,445 | |
Supplemental | |||||||
EBIT | 1,602.7 | 1,605.5 | 1,588.7 | 1,743.4 | 1,763.5 | 1,877.7 | |
EBITDA | 1,796 | 1,816.5 | 1,825.2 | 2,029.9 | 2,058.2 | 2,199.2 | |