

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,337.3 | 10,947.8 | 11,304 | 11,210.1 | 10,871.5 | 10,656.1 | |
COGS | 5,429.4 | 5,860.2 | 5,990.7 | 5,895.6 | 5,718.1 | 5,633.5 | |
Gross Profit | 4,907.9 | 5,087.7 | 5,313.2 | 5,314.6 | 5,153.4 | 5,022.6 | |
Operating Expenses & Income | |||||||
Operating Income | 811.5 | 928.7 | 902.3 | 890.5 | 705.8 | 555.1 | |
Total Operating Expenses | 4,096.4 | 4,159 | 4,411 | 4,424.1 | 4,447.6 | 4,467.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4,096.4 | 4,159 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | (0.186) | (0.186) | |
Interest Income | 28.47 | 28.3 | 0.043 | 2.37 | 9.894 | - | |
Income Tax Expense | 265.2 | 274 | 294.4 | 363 | 249.2 | 203.5 | |
Net Income | |||||||
Net Income | 573.2 | 686.7 | 711.2 | 723.7 | 462.2 | 356.2 | |
Supplemental | |||||||
EBIT | 811.5 | 928.7 | 901 | 1,086.8 | 711.6 | 569.3 | |
EBITDA | 849.6 | 962 | 939 | 1,128 | 779.2 | 632.1 | |