
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 19,883.1 | 21,557.8 | 21,337.2 | 21,178.1 | 20,931.3 | 21,714.7 | |
COGS | 15,989.7 | 18,243.3 | 17,994.3 | 17,826.1 | 17,199.4 | 17,791 | |
Gross Profit | 3,893.4 | 3,314.5 | 3,342.9 | 3,352 | 3,731.9 | 3,923.6 | |
Operating Expenses & Income | |||||||
Operating Income | 2,028.5 | 1,297.3 | 1,263.6 | 1,249.8 | 1,418.7 | 1,525.7 | |
Total Operating Expenses | 1,864.9 | 2,017.1 | 2,079.3 | 2,102.2 | 2,313.2 | 2,397.9 | |
R&D Expenses | 339.8 | 436.7 | 427.5 | 438.9 | - | - | |
Selling General & Admin Expenses | 1,864.9 | 2,017.1 | 1,783 | 1,791 | 316.4 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | (3.099) | (1.483) | |
Interest Income | 81.17 | 93.56 | 37.42 | 35.01 | 32.82 | - | |
Income Tax Expense | 393.4 | 305.8 | 212.6 | 364.3 | 438.3 | 486.5 | |
Net Income | |||||||
Net Income | 1,154.1 | 1,118.3 | 974.5 | 1,008.1 | 1,275.7 | 1,354.2 | |
Supplemental | |||||||
EBIT | 2,028.5 | 1,297.3 | 1,263.6 | 1,249.8 | 1,418.7 | 1,525.7 | |
EBITDA | 2,735.8 | 2,044.4 | 2,119.4 | 2,113.8 | 2,338.8 | 2,465.4 | |