

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 59,429.3 | 69,319.3 | 72,843.6 | 80,941.5 | 77,041 | 78,123.2 | |
COGS | 57,521.8 | 66,948 | 70,511.9 | 78,235.4 | 74,606.2 | 75,587.2 | |
Gross Profit | 1,907.5 | 2,371.3 | 2,331.8 | 2,706.1 | 2,434.7 | 2,536.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,061.4 | 1,340.7 | 1,240.3 | 1,332.4 | 1,409.8 | 1,330.6 | |
Total Operating Expenses | 846.1 | 1,030.5 | 1,091.4 | 1,373.8 | 75,631.2 | 38,578.8 | |
R&D Expenses | 186.6 | 265.6 | 269.6 | 296.2 | 313.7 | 379.9 | |
Selling General & Admin Expenses | 313.8 | 317.7 | 379 | 459.8 | 144.5 | 126.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (398.7) | (333.7) | (365.2) | (427.9) | (466.4) | (347.4) | |
Interest Income | 36.39 | 60.02 | 54.12 | 38.61 | 54.7 | 13.24 | |
Income Tax Expense | 197.8 | 252.2 | 284.2 | 325.6 | - | 135.1 | |
Net Income | |||||||
Net Income | 868.7 | 1,089.7 | 957.9 | 1,010.4 | 785.5 | 844.9 | |
Supplemental | |||||||
EBIT | 1,277 | 1,560.9 | 1,469.2 | 1,678.5 | - | - | |
EBITDA | 1,622.3 | 1,984.1 | 1,918.6 | 2,299.4 | - | - | |