

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 26,599.1 | 31,459.9 | 33,020.8 | 27,854.1 | 27,541.4 | 27,413.3 | |
COGS | 20,191.9 | 23,294.8 | 23,650.9 | 20,179.5 | 19,856.2 | 19,819.4 | |
Gross Profit | 6,407.2 | 8,165.2 | 9,369.9 | 7,674.6 | 7,685.2 | 7,593.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,383.3 | 2,506.1 | 3,318.9 | 1,583.8 | 1,588.1 | 1,366 | |
Total Operating Expenses | 5,023.9 | 5,659.1 | 6,051 | 6,090.8 | 6,097 | 6,227.9 | |
R&D Expenses | 844.9 | 955.1 | 944.4 | 984.8 | 955.5 | 952.2 | |
Selling General & Admin Expenses | 3,787 | 4,275 | 4,719 | 4,782 | 318.1 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (187.7) | (284.3) | (300) | (275.2) | (298.5) | (299.6) | |
Interest Income | 9.57 | 5.465 | 9.664 | 14.67 | 10.37 | - | |
Income Tax Expense | 41.19 | 629.6 | 876.9 | 421.8 | 759.1 | 699.3 | |
Net Income | |||||||
Net Income | 1,427.3 | 1,694.4 | 2,440.5 | 1,436 | 1,763.1 | 1,655.5 | |
Supplemental | |||||||
EBIT | 1,383.3 | 2,506.1 | 3,318.9 | 1,583.8 | 1,588.1 | 1,366 | |
EBITDA | 2,063.6 | 3,220.6 | 3,998.8 | 2,297.3 | 2,321.4 | 2,113.9 | |