

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 22,957.8 | 22,056.4 | 23,334.7 | 22,939.9 | 23,747.3 | 23,747.3 | |
COGS | 17,902.7 | 17,547 | 18,652 | 18,142.1 | 18,559.9 | 18,559.9 | |
Gross Profit | 5,055.2 | 4,509.4 | 4,682.7 | 4,797.8 | 5,187.4 | 5,187.4 | |
Operating Expenses & Income | |||||||
Operating Income | 2,740.1 | 2,445.8 | 2,647.9 | 2,784.7 | 3,147.3 | 3,147.3 | |
Total Operating Expenses | 2,315.1 | 2,063.7 | 2,034.8 | 2,013.1 | 2,040.1 | 2,040.1 | |
R&D Expenses | 303.8 | 248.4 | 257.7 | 233.6 | - | - | |
Selling General & Admin Expenses | 208 | 202 | 188 | 192 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (107.1) | (88.81) | (83.4) | (88.59) | (94.91) | (94.91) | |
Interest Income | 20.82 | 1.344 | 0.006 | 0.122 | 0.462 | - | |
Income Tax Expense | 487.6 | 824.4 | 888 | 1,108.8 | 1,066.1 | 1,066.1 | |
Net Income | |||||||
Net Income | 2,574.5 | 1,856.2 | 1,850.7 | 1,885.2 | 2,483.3 | 2,483.3 | |
Supplemental | |||||||
EBIT | 2,740.1 | 2,445.8 | 2,647.9 | 2,784.7 | 3,147.3 | 3,147.3 | |
EBITDA | 3,902.7 | 3,456.8 | 3,811.5 | 4,250.9 | 4,594 | 4,594 | |