
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,568.8 | 7,520.2 | 9,622 | 9,555.5 | 9,883.7 | 9,874.7 | |
COGS | 5,299.7 | 4,385 | 5,195.9 | 5,289.7 | 5,077.8 | 5,062.4 | |
Gross Profit | 2,269.1 | 3,135.2 | 4,426.1 | 4,265.8 | 4,805.8 | 4,812.4 | |
Operating Expenses & Income | |||||||
Operating Income | 118.9 | 964.6 | 2,128.1 | 2,105.8 | 2,457.3 | 2,574 | |
Total Operating Expenses | 2,150.2 | 2,170.5 | 2,298 | 2,160 | 2,348.6 | 2,238.3 | |
R&D Expenses | 183.7 | 130.7 | 172.5 | 157.4 | - | - | |
Selling General & Admin Expenses | 2,078.1 | 2,119.2 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.94) | (4.14) | (2.457) | (1.836) | (0.567) | (0.566) | |
Interest Income | 0.013 | 0.153 | 0.026 | 1.2 | 10.04 | - | |
Income Tax Expense | 158.2 | 320.1 | 640.6 | 731 | 822.5 | 866.6 | |
Net Income | |||||||
Net Income | 295.8 | 685.1 | 1,539.5 | 1,550.4 | 1,751.3 | 1,833.5 | |
Supplemental | |||||||
EBIT | 462 | 1,009.4 | 2,182.5 | 2,283.3 | 2,457.3 | 2,599.7 | |
EBITDA | 683.8 | 1,203 | 2,368 | 2,517.4 | 2,695.8 | 2,845.5 | |