

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,347.6 | 11,980.7 | 12,219.9 | 10,399 | 11,049.4 | 10,974.5 | |
COGS | 8,518.3 | 8,883.9 | 8,829.8 | 8,163.2 | 7,945.8 | 7,924.1 | |
Gross Profit | 3,829.2 | 3,096.9 | 3,390.1 | 2,235.7 | 3,103.6 | 3,050.2 | |
Operating Expenses & Income | |||||||
Operating Income | 2,865.2 | 2,598.5 | 2,005.3 | 1,692.1 | 2,344.7 | 2,195 | |
Total Operating Expenses | 789 | 800.4 | 1,384.7 | 543.7 | 758.9 | 855.2 | |
R&D Expenses | 9.306646 | 5.687178 | 39.29 | 19.01 | 24.03 | 28.71 | |
Selling General & Admin Expenses | 182 | 169.1 | 675.1 | 707.9 | 129.1 | 993.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (632.6) | (542.9) | (501.5) | (420.3) | (428.6) | (395.3) | |
Interest Income | 104.6 | 94.02 | 75.4 | 61.52 | 65.46 | 41.73 | |
Income Tax Expense | 576.2 | 461.7 | 527.7 | 416.3 | 555.6 | 497.6 | |
Net Income | |||||||
Net Income | 1,916.1 | 1,317.7 | 1,343.1 | 1,075 | 1,273 | 1,236.2 | |
Supplemental | |||||||
EBIT | 3,287 | 2,482.7 | 2,536.4 | 2,107 | 2,344.7 | - | |
EBITDA | 5,515.3 | 4,756.1 | 4,790.8 | 4,304.5 | 4,769 | 3,536.7 | |