
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,614.7 | 6,917.2 | 6,951.5 | 7,073.7 | 7,480.1 | 7,519.1 | |
COGS | 4,248.8 | 4,375.6 | 4,482.5 | 4,728.7 | 4,935.9 | 4,952.6 | |
Gross Profit | 2,366 | 2,541.7 | 2,469.1 | 2,345 | 2,544.1 | 2,566.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,325.1 | 1,453 | 1,336.2 | 1,164.4 | 1,308.1 | 1,312.3 | |
Total Operating Expenses | 1,040.8 | 1,088.7 | 1,132.9 | 1,180.5 | 1,236 | 1,254.2 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,040.8 | 1,088.7 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 18.02 | 16.41 | 2.51 | 6.176 | 23.92 | - | |
Income Tax Expense | 445.2 | 487.5 | 422.2 | 368.7 | 490.5 | 506.6 | |
Net Income | |||||||
Net Income | 954.7 | 1,079.7 | 965.1 | 872.3 | 1,143.5 | 1,162.5 | |
Supplemental | |||||||
EBIT | 1,399.9 | 1,453 | 1,387.2 | 1,241 | 1,634 | 1,599.7 | |
EBITDA | 1,460.7 | 1,507.5 | 1,444.5 | 1,291.9 | 1,689 | 1,652.8 | |