
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,257.4 | 15,325.7 | 15,675.2 | 15,707.6 | 17,075.5 | 17,539.8 | |
COGS | 10,556.1 | 11,485.9 | 11,264.6 | 11,290.7 | 12,201.4 | 12,483.3 | |
Gross Profit | 4,701.4 | 3,839.8 | 4,410.7 | 4,417 | 4,874.1 | 5,056.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,666.1 | 828.7 | 1,231.2 | 1,280.7 | 1,602.3 | 1,598.7 | |
Total Operating Expenses | 3,035.2 | 3,011.1 | 3,179.4 | 3,136.3 | 3,271.8 | 3,457.8 | |
R&D Expenses | 162.4 | 159.3 | 176.4 | 207.4 | 235.6 | - | |
Selling General & Admin Expenses | 1,539.8 | 1,455.7 | 1,495 | 1,486.5 | 1,700.7 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.971) | (2.538) | (3.852) | (3.937) | (3.903) | (3.820999) | |
Interest Income | 233.6 | 38.26 | 33.59 | 71.08 | 89.66 | - | |
Income Tax Expense | 535.3 | 462.1 | 488.2 | 563.3 | 647.1 | 640.8 | |
Net Income | |||||||
Net Income | 1,301.7 | 842.5 | 1,043.7 | 1,078.1 | 1,340.9 | 1,435.5 | |
Supplemental | |||||||
EBIT | 1,666.1 | 828.7 | 1,231.2 | 1,280.7 | 1,602.3 | 1,598.7 | |
EBITDA | 2,501.2 | 1,674.9 | 2,115.4 | 2,115.8 | 2,500.6 | 2,522.3 | |