

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,524.9 | 9,656.6 | 9,040.3 | 9,431.1 | 9,494.1 | 10,106.1 | |
COGS | 4,633 | 4,540.9 | 4,097.5 | 4,448.1 | 4,232.9 | 4,495.5 | |
Gross Profit | 4,891.9 | 5,115.7 | 4,942.8 | 4,983 | 5,261.2 | 5,610.7 | |
Operating Expenses & Income | |||||||
Operating Income | 2,111.6 | 2,108.6 | 1,867.4 | 1,767.3 | 1,959.6 | 2,290.2 | |
Total Operating Expenses | 2,780.4 | 3,007.1 | 3,075.5 | 3,215.8 | 3,301.6 | 3,320.4 | |
R&D Expenses | 428.5 | 423 | 410 | 427.1 | - | - | |
Selling General & Admin Expenses | 233 | 265 | 280 | 295 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.054) | (23.75) | - | - | - | - | |
Interest Income | 0.054 | 0.049 | 0.086 | 0.473 | 0.235 | - | |
Income Tax Expense | 625.2 | 635.1 | 585.9 | 513.7 | 572.3 | 661.1 | |
Net Income | |||||||
Net Income | 1,522.6 | 1,475.2 | 1,320.3 | 1,264.7 | 1,442.2 | 1,696.8 | |
Supplemental | |||||||
EBIT | 2,111.6 | 2,108.6 | 1,867.4 | 1,767.3 | 1,959.6 | 2,290.2 | |
EBITDA | 2,803.9 | 2,778.5 | 2,494.9 | 2,411.6 | 2,564.7 | 2,884.8 | |