

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,248 | 12,842.1 | 14,078.4 | 15,463 | 17,151.4 | 17,200.9 | |
COGS | 9,224.5 | 9,477.2 | 10,268.8 | 11,157.8 | 12,179 | 12,143.4 | |
Gross Profit | 3,023.5 | 3,364.9 | 3,809.6 | 4,305.2 | 4,972.4 | 5,057.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,088 | 1,210.5 | 1,438 | 1,710.9 | 2,145.1 | 2,158 | |
Total Operating Expenses | 1,935.5 | 2,154.3 | 2,371.7 | 2,594.3 | 2,827.3 | 2,899.5 | |
R&D Expenses | 149.9 | 156.1 | 154 | 159.3 | - | - | |
Selling General & Admin Expenses | 198 | 258 | 285 | 297 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.346) | (3.328) | - | - | - | - | |
Interest Income | 24.95 | 0.013 | 0.003 | 0.113 | 0.446 | - | |
Income Tax Expense | 352.3 | 399.4 | 484.1 | 561.8 | 704.4 | 700.2 | |
Net Income | |||||||
Net Income | 784.9 | 841.4 | 979.2 | 1,209.5 | 1,511.1 | 1,529.7 | |
Supplemental | |||||||
EBIT | 1,088 | 1,210.5 | 1,438 | 1,710.9 | 2,145.1 | 2,158 | |
EBITDA | 1,182.6 | 1,328.3 | 1,578.8 | 1,857.4 | 2,293.1 | 2,305.2 | |