

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 19,504 | 18,509.8 | 19,745.2 | 22,837.6 | 21,243.9 | 21,243.9 | |
COGS | 12,216.8 | 11,554.9 | 12,071.3 | 13,820.7 | 12,595.2 | 12,595.2 | |
Gross Profit | 7,287.2 | 6,955 | 7,673.9 | 9,017 | 8,648.6 | 8,648.6 | |
Operating Expenses & Income | |||||||
Operating Income | 2,228.1 | 1,997.3 | 2,582.4 | 3,567.9 | 3,412.2 | 3,412.2 | |
Total Operating Expenses | 5,059.1 | 4,957.6 | 5,091.5 | 5,449 | 5,236.4 | 5,236.4 | |
R&D Expenses | 124.7 | 42.88 | 42.25 | 51.86 | - | - | |
Selling General & Admin Expenses | 4,271 | 4,201 | 4,370 | 4,650 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (59.85) | (52.44) | (43.2) | (38.02) | (45.4) | (45.4) | |
Interest Income | 4.096 | 8.716 | 0.323 | 1.547 | 4.603 | - | |
Income Tax Expense | 813.3 | 740.6 | 884.7 | 1,237.6 | 1,296 | 1,296 | |
Net Income | |||||||
Net Income | 1,526.8 | 1,324.2 | 1,737.1 | 2,408.4 | 2,212.6 | 2,212.6 | |
Supplemental | |||||||
EBIT | 2,419.5 | 2,139.6 | 2,694.8 | 3,716.9 | 3,412.2 | 3,555.1 | |
EBITDA | 3,142.1 | 2,914.9 | 3,481.1 | 4,587.5 | 4,260.5 | 4,403.3 | |