

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,109.1 | 16,493.7 | 15,223.7 | 16,790 | 17,256.8 | 17,464.9 | |
COGS | 10,218.9 | 11,413.8 | 10,711.3 | 11,595 | 12,327.5 | 12,618.3 | |
Gross Profit | 4,890.3 | 5,079.9 | 4,512.4 | 5,195.1 | 4,929.3 | 4,846.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,699 | 1,601.8 | 947.4 | 1,663 | 1,158 | 971.2 | |
Total Operating Expenses | 3,191.3 | 3,478.1 | 3,565 | 3,532 | 3,771.3 | 3,875.5 | |
R&D Expenses | 485.2 | 492.2 | 540.7 | 518.6 | 609.7 | - | |
Selling General & Admin Expenses | 390.5 | 438.7 | 447.7 | 475 | 495.1 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.131) | (5.288) | (3.701) | (6.15) | (10.25) | (5.807) | |
Interest Income | 29.23 | 52.37 | 91.11 | 140.4 | 118.2 | - | |
Income Tax Expense | 389.4 | 557.8 | 385.4 | 262.5 | 810.3 | 824.8 | |
Net Income | |||||||
Net Income | 1,582.1 | 1,385.5 | 1,362.9 | 2,009.8 | 1,273.5 | 1,390.6 | |
Supplemental | |||||||
EBIT | 1,699 | 1,601.8 | 947.4 | 1,663 | 1,158 | 971.2 | |
EBITDA | 2,474.6 | 2,423.2 | 1,734.2 | 2,459.7 | 1,949.7 | 1,774.3 | |