
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 33,417 | 34,383.4 | 34,680.7 | 33,537 | 36,360.3 | 37,493.3 | |
COGS | 10,699.2 | 11,802.5 | 12,018.9 | 11,632 | 14,358.5 | 13,910.1 | |
Gross Profit | 22,717.8 | 22,580.9 | 22,661.8 | 21,905 | 22,001.7 | 23,583.2 | |
Operating Expenses & Income | |||||||
Operating Income | 6,066.2 | 6,039.4 | 5,512.2 | 5,955 | 7,525.2 | 7,735 | |
Total Operating Expenses | 16,487 | 16,161.6 | 17,149.6 | 15,950 | 14,476.5 | 15,848.2 | |
R&D Expenses | 2,896 | 2,968.5 | 2,930.8 | 2,732 | 2,872.7 | 2,914.2 | |
Selling General & Admin Expenses | 10,854.3 | 11,467.7 | 11,504.5 | 10,849 | 11,784 | 8,978 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (583.2) | (700.3) | (770.5) | (729) | (714.9) | (723.1) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 480.9 | 1,739.7 | 1,214.1 | 936 | 1,298.9 | 1,331.5 | |
Net Income | |||||||
Net Income | 5,314.3 | 4,137.9 | 3,939.1 | 4,662 | 4,799.5 | 5,223.6 | |
Supplemental | |||||||
EBIT | 6,401.6 | 6,606.5 | 5,953.7 | 6,357 | 7,525.2 | - | |
EBITDA | 9,256.5 | 9,576.1 | 8,790.2 | 9,218 | 10,482.9 | 9,140.9 | |