
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,423.7 | 18,222.3 | 16,729.3 | 14,821 | 15,651 | 16,096 | |
COGS | 10,622.3 | 13,979.2 | 12,833.5 | 11,606 | 12,172 | 12,407 | |
Gross Profit | 3,801.4 | 4,243.1 | 3,895.8 | 3,215 | 3,479 | 3,689 | |
Operating Expenses & Income | |||||||
Operating Income | 1,742.1 | 1,987.9 | 1,558.7 | 930 | 1,148 | 1,196 | |
Total Operating Expenses | 2,059.3 | 2,255.2 | 2,337.1 | 2,285 | 2,331 | 2,493 | |
R&D Expenses | 182.2 | 132.7 | 136.8 | 141 | 155 | - | |
Selling General & Admin Expenses | 1,844 | 2,068 | 2,156.2 | 2,140 | 36 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (55.12) | (98.53) | (45.93) | (42) | (62) | (40) | |
Interest Income | 9.191 | 9.013 | 53.63 | 92 | 57 | - | |
Income Tax Expense | 233.8 | 378.5 | 411.8 | 315 | 253 | 346 | |
Net Income | |||||||
Net Income | 1,490.7 | 1,639.8 | 1,101.3 | 788 | 890 | 994 | |
Supplemental | |||||||
EBIT | 1,742.1 | 1,987.9 | 1,558.7 | 930 | 1,148 | 1,196 | |
EBITDA | 2,262.6 | 2,541.2 | 2,172.1 | 1,571 | 1,737 | 1,759 | |