

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 26,991.8 | 22,196.9 | 24,379.8 | 26,582.6 | 20,398.6 | 22,118.6 | |
COGS | 21,676.3 | 17,257.6 | 19,494.2 | 21,309.2 | 15,831.6 | 17,774.5 | |
Gross Profit | 5,315.6 | 4,939.2 | 4,885.5 | 5,273.4 | 4,567 | 4,344.2 | |
Operating Expenses & Income | |||||||
Operating Income | 2,896 | 1,706.7 | 1,733.7 | 2,185.2 | 1,612 | 1,275.7 | |
Total Operating Expenses | 3,219.5 | 2,946.5 | 3,151.8 | 3,088.2 | 2,955 | 3,066.9 | |
R&D Expenses | 632.6 | 630.2 | 704 | 737.4 | 696.1 | 1,049.3 | |
Selling General & Admin Expenses | 1,384.8 | 1,189.7 | 1,244.1 | 1,224.6 | 1,154 | 2,026.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (638.9) | (741.2) | (833.9) | (939.4) | (950) | (1,430.2) | |
Interest Income | 18.19 | 67.69 | 238.1 | 341 | 294.9 | 244.1 | |
Income Tax Expense | 454.5 | 67.01 | 42.01 | 55.2 | 65.63 | 344.9 | |
Net Income | |||||||
Net Income | 1,796.3 | 824.5 | 1,060.1 | 1,767.8 | 1,192 | 3,512.6 | |
Supplemental | |||||||
EBIT | 2,089.8 | 1,706.7 | 1,733.7 | 2,757.8 | 1,612 | 1,776 | |
EBITDA | 2,366.8 | 2,024.4 | 2,045.9 | 3,030 | 1,874 | 2,042.3 | |