
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,079.9 | 12,593 | 13,598.1 | 16,203.9 | 18,473 | 18,646 | |
COGS | 10,415.1 | 10,874.4 | 11,732.7 | 13,706.7 | 15,237 | 15,300 | |
Gross Profit | 1,664.7 | 1,718.7 | 1,865.5 | 2,497.2 | 3,236 | 3,346 | |
Operating Expenses & Income | |||||||
Operating Income | 181.4 | 207.3 | 253.7 | 692.6 | 1,308 | 1,390 | |
Total Operating Expenses | 1,483.3 | 1,511.4 | 1,611.8 | 1,804.6 | 1,928 | 1,956 | |
R&D Expenses | 321.8 | 317.1 | 315.7 | 393 | - | - | |
Selling General & Admin Expenses | 177 | 187 | 202 | 207 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (51.62) | (39.37) | (37.43) | (90) | (164) | (179) | |
Interest Income | 0.018 | 0.006 | 0.006 | 0.297 | 0.982 | - | |
Income Tax Expense | 53.85 | 53.22 | (2.064) | 207.1 | 378 | 379 | |
Net Income | |||||||
Net Income | 143.4 | 167.1 | 252 | 423.6 | 637 | 705 | |
Supplemental | |||||||
EBIT | 181.4 | 207.3 | 253.7 | 692.6 | 1,308 | 1,390 | |
EBITDA | 389.1 | 417.3 | 521.7 | 955.4 | 1,737 | 1,833 | |