
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,699.1 | 9,367.6 | 10,283.9 | 9,905.9 | 11,236.6 | 11,681.9 | |
COGS | 4,916 | 4,775.6 | 5,180.8 | 5,028.7 | 5,993.9 | 6,201.6 | |
Gross Profit | 4,783 | 4,592 | 5,103 | 4,877.1 | 5,242.7 | 5,480.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,861.9 | 1,649.5 | 1,840.2 | 1,300.4 | 1,668.3 | 1,907.9 | |
Total Operating Expenses | 2,921.2 | 2,942.5 | 3,262.8 | 3,576.7 | 3,574.4 | 3,572.3 | |
R&D Expenses | 405.5 | 369.3 | 516.3 | 690.5 | - | - | |
Selling General & Admin Expenses | 85 | 85 | 87 | 90 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.184) | (13.79) | - | - | - | - | |
Interest Income | 1.184 | 0.162 | 0.216 | 5.123 | 17.69 | - | |
Income Tax Expense | 569.7 | 515 | 512.5 | 315.1 | 454.2 | 532.1 | |
Net Income | |||||||
Net Income | 1,281.4 | 1,150.7 | 1,348.1 | 1,004.6 | 1,071 | 1,213.5 | |
Supplemental | |||||||
EBIT | 1,861.9 | 1,649.5 | 1,840.2 | 1,300.4 | 1,668.3 | 1,907.9 | |
EBITDA | 1,963.3 | 1,757.5 | 1,953.2 | 1,400 | 1,760.7 | 1,998 | |