

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 26,230 | 23,429.8 | 23,760.6 | 25,215.2 | 25,385.6 | 24,934 | |
COGS | 20,964.3 | 17,857.9 | 18,670.1 | 19,184 | 19,308.3 | 19,126.3 | |
Gross Profit | 5,265.7 | 5,571.9 | 5,090.6 | 6,031.2 | 6,077.4 | 5,807.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,479.6 | 1,543.2 | 1,041.3 | 1,772.2 | 1,648.6 | 1,380 | |
Total Operating Expenses | 3,786.1 | 4,028.7 | 4,049.3 | 4,259 | 4,428.8 | 4,427.8 | |
R&D Expenses | 456.9 | 610.5 | 560.2 | 585.8 | 551.6 | 557 | |
Selling General & Admin Expenses | 3,786.1 | 3,907.2 | - | 3,741 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (52.83) | (80.3) | (39.16) | (61.91) | (59.16) | (54.49) | |
Interest Income | 20.96 | 21.98 | 15.62 | 13.89 | 7.651 | - | |
Income Tax Expense | 524.8 | 496.7 | 366.1 | 625.9 | 517.1 | 461 | |
Net Income | |||||||
Net Income | 909.1 | 1,101.5 | 793.7 | 1,350.5 | 1,232 | 1,021 | |
Supplemental | |||||||
EBIT | 1,479.6 | 1,543.2 | 1,041.3 | 1,772.2 | 1,648.6 | 1,380 | |
EBITDA | 2,112.8 | 2,125.3 | 1,629.2 | 2,328 | 2,192.7 | 1,914.4 | |