

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 42,151.3 | 44,685.1 | 48,222.6 | 51,121.7 | 53,723.5 | 54,444.4 | |
COGS | 27,514 | 29,249.7 | 32,339.4 | 33,466.4 | 35,118.6 | 35,685.2 | |
Gross Profit | 14,637.3 | 15,435.4 | 15,883.1 | 17,655.3 | 18,604.9 | 18,759.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,704.6 | 1,992.8 | 2,537 | 3,005.7 | 3,200.8 | 3,113 | |
Total Operating Expenses | 12,932.7 | 13,442.6 | 13,346.1 | 14,649.6 | 15,404.2 | 15,646.3 | |
R&D Expenses | 451.6 | 485.6 | 501.3 | 490.8 | - | - | |
Selling General & Admin Expenses | 5,979 | 6,273 | 5,761.8 | 7,152 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (26.15) | (22.38) | (51.31) | (55.66) | (79.6) | (96.32) | |
Interest Income | 266.4 | 193.3 | - | - | - | - | |
Income Tax Expense | 739.2 | 884.7 | 975.6 | 944.4 | 1,142.8 | 1,110.2 | |
Net Income | |||||||
Net Income | 1,473.1 | 1,611.4 | 1,930.7 | 2,198.4 | 2,389.4 | 2,433 | |
Supplemental | |||||||
EBIT | 1,704.6 | 1,992.8 | 2,537 | 3,005.7 | 3,200.8 | 3,113 | |
EBITDA | 3,569.1 | 3,691 | 4,579.3 | 5,245.9 | 5,338.6 | 5,365.4 | |