

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 69,533.1 | 73,772.7 | 79,980.9 | 81,096.2 | 80,712.2 | 81,135.7 | |
COGS | 64,564.9 | 68,039.4 | 74,202.5 | 74,826.9 | 74,158.9 | 74,460.2 | |
Gross Profit | 4,968.2 | 5,733.3 | 5,778.5 | 6,269.3 | 6,553.3 | 6,675.5 | |
Operating Expenses & Income | |||||||
Operating Income | 347.7 | 732.4 | 900 | 1,036.5 | 1,859.6 | 1,745 | |
Total Operating Expenses | 4,620.5 | 5,000.9 | 4,878.5 | 5,232.8 | 4,693.7 | 21,633.8 | |
R&D Expenses | 1,669.7 | 1,839 | 2,083.8 | 2,247.1 | 2,282.8 | 2,254.7 | |
Selling General & Admin Expenses | 2,105.7 | 2,246.9 | 2,359.4 | 2,325.1 | 551.1 | 2,295.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (774.9) | (741.7) | (882.8) | (854.5) | (730.9) | (719.7) | |
Interest Income | 38.18 | 15.41 | 23.65 | 63.11 | 73.32 | 55.91 | |
Income Tax Expense | 310.7 | 253.5 | 339.1 | 500.9 | 539.2 | 377.6 | |
Net Income | |||||||
Net Income | 179.8 | 475.9 | 589.2 | 631.6 | 658.8 | 645.2 | |
Supplemental | |||||||
EBIT | 1,017.3 | 1,246.4 | 1,308.1 | 1,887.3 | 1,930.2 | - | |
EBITDA | 4,070.2 | 4,405.7 | 4,532.2 | 5,107.8 | 5,657.5 | - | |