
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,909.7 | 14,158.4 | 13,780.4 | 14,725.6 | 14,903.2 | 14,732.5 | |
COGS | 9,705.5 | 10,629.5 | 10,277 | 10,799.2 | 10,975.3 | 10,796.4 | |
Gross Profit | 3,204.2 | 3,528.8 | 3,503.4 | 3,926.5 | 3,927.9 | 3,936.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,063 | 1,246.8 | 1,176.5 | 1,457.5 | 1,311.7 | 1,399 | |
Total Operating Expenses | 2,141.2 | 2,282 | 2,326.9 | 2,469 | 2,616.3 | 2,537.1 | |
R&D Expenses | 162.1 | 201.3 | 186.7 | 201.5 | 1.308 | - | |
Selling General & Admin Expenses | 162 | 177 | 168.6 | 157 | 215.9 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 20.5 | 15.66 | 6.751 | 14.53 | 26.54 | - | |
Income Tax Expense | 331.9 | 384.2 | 369.5 | 450.6 | 407.8 | 410.7 | |
Net Income | |||||||
Net Income | 763.8 | 899.2 | 834.9 | 1,047.2 | 1,186.2 | 1,205.8 | |
Supplemental | |||||||
EBIT | 1,063 | 1,246.8 | 1,176.5 | 1,457.5 | 1,311.7 | 1,399 | |
EBITDA | 1,161.3 | 1,400.4 | 1,295.6 | 1,584 | 1,452.3 | 1,544.7 | |