

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,347.6 | 12,167.5 | 12,219.9 | 11,066.7 | 11,343 | 11,437.3 | |
COGS | 8,518.3 | 8,992.6 | 8,830.5 | 8,690.9 | 8,156.9 | 8,010.5 | |
Gross Profit | 3,829.2 | 3,174.9 | 3,389.4 | 2,375.8 | 3,186 | 3,426.8 | |
Operating Expenses & Income | |||||||
Operating Income | 2,865.2 | 1,909.7 | 2,005.3 | 1,800.7 | 2,407 | 2,574.2 | |
Total Operating Expenses | 964 | 1,265.2 | 1,384 | 575.1 | 779.1 | 2,695.5 | |
R&D Expenses | 9.306646 | 53.13 | 39.29 | 20.23 | 24.67 | 26.91 | |
Selling General & Admin Expenses | 799.3 | 814.7 | 735.7 | 823.6 | 138.4 | 870.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (632.6) | (542.9) | (501.5) | (447.3) | (440) | (415.7) | |
Interest Income | 104.6 | 94.02 | 75.4 | 65.46 | 65.46 | 51.26 | |
Income Tax Expense | 576.2 | 467.2 | 527.7 | 443 | 570.3 | 473.9 | |
Net Income | |||||||
Net Income | 1,916.1 | 1,317.7 | 1,343.1 | 1,144 | 1,306.8 | 1,461.7 | |
Supplemental | |||||||
EBIT | 3,287 | 2,482.7 | 2,536.4 | 2,242.3 | 2,407 | - | |
EBITDA | 5,191 | 4,507.3 | 4,548.1 | 4,302.3 | 4,895.7 | - | |