

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 21,087.9 | 21,212.8 | 19,651 | 19,902.7 | 20,084.6 | 20,274.6 | |
COGS | 15,548.8 | 15,692.5 | 14,442.3 | 14,368.5 | 14,121.7 | 14,078.6 | |
Gross Profit | 5,539.1 | 5,520.3 | 5,208.6 | 5,534.2 | 5,962.9 | 6,196 | |
Operating Expenses & Income | |||||||
Operating Income | 1,362.9 | 1,447.5 | 1,100.2 | 1,381.5 | 1,813.9 | 1,791.8 | |
Total Operating Expenses | 4,176.2 | 4,072.8 | 4,108.4 | 4,152.7 | 4,148.9 | 4,404.2 | |
R&D Expenses | 863.2 | 725.3 | 591.5 | 769.4 | 699.6 | - | |
Selling General & Admin Expenses | 2,455 | 2,534 | 2,825 | 2,664 | 663.8 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.916) | (198.9) | - | - | - | - | |
Interest Income | 42.49 | 23.61 | 25.48 | 36.4 | 92.17 | - | |
Income Tax Expense | 431.3 | 441.6 | 367.1 | 408.5 | 535.2 | 553.6 | |
Net Income | |||||||
Net Income | 1,073.7 | 1,210.2 | 888.2 | 1,161.1 | 1,505.7 | 1,557.6 | |
Supplemental | |||||||
EBIT | 1,362.9 | 1,447.5 | 1,100.2 | 1,381.5 | 1,813.9 | 1,791.8 | |
EBITDA | 2,321.7 | 2,312.8 | 1,906.6 | 2,027.9 | 2,469.8 | 2,484.3 | |