
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 124,348.4 | 109,293.5 | 101,764.7 | 105,620.8 | 96,808.7 | |
COGS | 118,728.5 | 103,197.2 | 95,957.7 | 100,077.8 | 94,924.2 | |
Gross Profit | 5,619.9 | 6,096.3 | 5,807 | 5,543 | 1,884.5 | |
Operating Expenses & Income | ||||||
Operating Income | 4,867.4 | 5,247.9 | 5,463.9 | 4,939.8 | 2,635.3 | |
Total Operating Expenses | 752.5 | 848.4 | 343.1 | 603.1 | 94,173.4 | |
R&D Expenses | 171.6 | 196.1 | 233.2 | 120.7 | 179 | |
Selling General & Admin Expenses | 3,088 | 3,340.2 | 3,319.2 | 3,275.6 | 583.8 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (430.9) | (509.5) | (519.6) | (449) | (330.9) | |
Interest Income | 138.3 | 180 | 277.9 | 141.4 | 158.5 | |
Income Tax Expense | 799.6 | 967.5 | 1,055.1 | 838.2 | - | |
Net Income | ||||||
Net Income | 3,713.5 | 4,079.2 | 4,214.8 | 3,917.7 | 4,021.8 | |
Supplemental | ||||||
EBIT | 2,662.6 | 2,336.2 | 2,824.9 | 2,459.9 | - | |
EBITDA | 4,021.7 | 3,849.5 | 4,366 | 3,976.2 | - | |