
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 60,691.8 | 62,179.2 | 61,598.8 | 64,508.7 | 67,733.6 | 67,733.6 | |
COGS | 51,203.8 | 52,671.7 | 52,142.1 | 54,972.1 | 57,853.8 | 57,853.9 | |
Gross Profit | 9,487.9 | 9,507.4 | 9,456.8 | 9,536.5 | 9,879.8 | 9,879.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,835.6 | 1,785.4 | 1,478.9 | 1,511.7 | 1,749.5 | 1,748.9 | |
Total Operating Expenses | 7,652.3 | 7,722 | 7,977.9 | 8,024.9 | 8,130.3 | 8,130.8 | |
R&D Expenses | 752 | 840 | 917 | 942.4 | - | - | |
Selling General & Admin Expenses | 5,704 | 5,621 | 5,774 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.95) | (12.62) | (14.48) | (18.13) | (33.3) | (33.3) | |
Interest Income | 3.571 | 31.68 | 4.401 | 3.944 | 5.541 | - | |
Income Tax Expense | 545.1 | 469.5 | 329.4 | 378.1 | 482.6 | 482.4 | |
Net Income | |||||||
Net Income | 1,302.6 | 1,426.3 | 1,177.7 | 1,200.3 | 1,325.2 | 1,324.5 | |
Supplemental | |||||||
EBIT | 1,859.7 | 1,908.5 | 1,521.6 | 1,596.6 | 1,749.5 | 1,667.5 | |
EBITDA | 2,216.6 | 2,363.1 | 2,033.7 | 2,145.4 | 2,262.6 | 2,193.8 | |