
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 18,821.9 | 18,605.5 | 18,024.7 | 20,104.4 | 20,941.2 | 20,941.2 | |
COGS | 11,218.2 | 11,292.6 | 10,467.1 | 11,171.1 | 11,751.7 | 11,751.7 | |
Gross Profit | 7,603.7 | 7,313 | 7,557.6 | 8,933.3 | 9,189.5 | 9,189.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,344.5 | 1,235.2 | 1,411.4 | 2,630.4 | 2,592.7 | 2,592.7 | |
Total Operating Expenses | 6,259.3 | 6,077.8 | 6,146.2 | 6,302.9 | 6,596.8 | 6,596.8 | |
R&D Expenses | 561.6 | 521.1 | 403.4 | 427.7 | - | - | |
Selling General & Admin Expenses | 5,375 | 5,328 | 5,498 | 5,670 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.34) | (20.86) | (26.06) | (21.12) | (30.63) | (30.63) | |
Interest Income | 4.916 | 4.995 | 3.263 | 7.548 | 6.606 | - | |
Income Tax Expense | 290.3 | 244.5 | 352.2 | 799.1 | 798.7 | 798.7 | |
Net Income | |||||||
Net Income | 47.09 | 645.4 | 786.6 | 1,723.2 | 1,718.6 | 1,718.6 | |
Supplemental | |||||||
EBIT | 1,344.5 | 1,235.2 | 1,411.4 | 2,543.5 | 2,592.7 | 2,592.7 | |
EBITDA | 2,214 | 2,058.4 | 2,178.6 | 3,294.2 | 3,383.1 | 3,383.1 | |