

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,709.7 | 16,999.6 | 15,158.7 | 15,443.2 | 11,589.6 | 10,683.4 | |
COGS | 8,629.7 | 13,765.8 | 11,926.2 | 12,122.1 | 8,089.8 | 7,169.4 | |
Gross Profit | 3,080 | 3,233.8 | 3,232.4 | 3,321.1 | 3,499.9 | 3,513.9 | |
Operating Expenses & Income | |||||||
Operating Income | 2,581.6 | 2,762.3 | 2,809.6 | 3,152.7 | 3,048 | 3,063.9 | |
Total Operating Expenses | 498.4 | 477.2 | 422.8 | 168.4 | 451.8 | 450 | |
R&D Expenses | 3.986 | - | - | - | - | - | |
Selling General & Admin Expenses | 401.8 | 279.9 | 295.7 | 299.2 | 283.6 | 293.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (624.9) | (994) | (642) | (800.9) | (879.2) | (935.5) | |
Interest Income | 401.2 | 210.6 | 104 | 39.02 | 49.76 | 47.31 | |
Income Tax Expense | 155.1 | 302.2 | 730.6 | 842.4 | 546.1 | 543 | |
Net Income | |||||||
Net Income | 2,119.1 | 1,811.5 | 1,408.8 | 1,792.5 | 1,546.5 | 1,539.4 | |
Supplemental | |||||||
EBIT | 3,164.6 | 2,968.4 | 2,747.4 | 3,435.7 | 3,048 | 3,100.8 | |
EBITDA | 3,600.7 | 3,466.9 | 3,323.2 | 4,089.2 | 3,736.5 | 3,801.6 | |