
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 139,778.5 | 181,414.4 | 159,757.2 | 164,405.4 | 163,499 | 157,194.4 | |
COGS | 130,936.7 | 170,704.8 | 149,936.4 | 154,122.7 | 153,173.9 | 147,220.5 | |
Gross Profit | 8,841.8 | 10,709.6 | 9,820.8 | 10,282.7 | 10,325.1 | 9,973.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,790.6 | 3,248.8 | 3,000.1 | 4,392.7 | 3,988 | 3,842.3 | |
Total Operating Expenses | 7,613.3 | 7,869.7 | 6,820.7 | 5,890 | 6,337.1 | 6,131.6 | |
R&D Expenses | 2,914.1 | 2,845.1 | 2,116.4 | 1,627 | 1,530.4 | 2,377.1 | |
Selling General & Admin Expenses | 3,217.6 | 3,184.2 | 3,093.5 | 3,033.9 | 2,969.4 | 4,168.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (772.7) | (1,602.3) | (2,536.7) | (1,598.5) | (1,316.6) | (1,936) | |
Interest Income | 198.9 | 157.1 | 705.9 | 706.9 | 558.2 | 591 | |
Income Tax Expense | 688.6 | 681.7 | 335.2 | 697.6 | 682.7 | 677.2 | |
Net Income | |||||||
Net Income | 221 | 1,012.5 | 751 | 1,646.4 | 1,571.1 | 1,573.3 | |
Supplemental | |||||||
EBIT | 1,326.2 | 3,104.1 | 3,662.9 | 4,690.7 | 4,022.8 | 3,618.8 | |
EBITDA | 4,351.6 | 6,334.3 | 6,860.5 | 7,724.9 | 6,437.8 | 6,354 | |