
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20,670.5 | 21,858.5 | 16,490 | 17,231.4 | 19,351.8 | 20,270.3 | |
COGS | 16,522.5 | 16,789.2 | 13,418.3 | 13,726.5 | 15,841.7 | 16,592.8 | |
Gross Profit | 4,148 | 5,069.3 | 3,071.7 | 3,504.9 | 3,510 | 3,677.5 | |
Operating Expenses & Income | |||||||
Operating Income | 3,185.7 | 4,584.9 | 1,690.5 | 1,933.3 | 2,155.3 | 2,319.8 | |
Total Operating Expenses | 1,579.8 | 1,674.8 | 1,381.2 | 1,571.7 | 1,354.8 | 1,357.7 | |
R&D Expenses | 461.3 | 422.6 | 420.7 | 431.3 | 388.6 | 386 | |
Selling General & Admin Expenses | 761.9 | 902.4 | 631.7 | 781.8 | 653.6 | 441.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (97.86) | (113.3) | (191.4) | (196) | (212.8) | (221.1) | |
Interest Income | 20.79 | 93.46 | 345.4 | 385.1 | 329.1 | 236.7 | |
Income Tax Expense | 590.8 | 928.5 | 439.3 | 506.8 | 463.9 | 488.2 | |
Net Income | |||||||
Net Income | 2,488.1 | 3,573 | 1,477.2 | 1,592.2 | 716.1 | 746.3 | |
Supplemental | |||||||
EBIT | 3,176.7 | 4,614.8 | 2,879.5 | 3,061.1 | 2,155.3 | 2,516.5 | |
EBITDA | 3,830.7 | 5,368.2 | 3,731 | 3,866.7 | 2,895.4 | 3,235.3 | |