
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,380.3 | 18,009.3 | 17,582.5 | 17,262.3 | 17,307.4 | 17,900 | |
COGS | 11,825.7 | 12,462.6 | 12,373.6 | 11,509.4 | 12,483.1 | 12,687.1 | |
Gross Profit | 5,554.6 | 5,546.7 | 5,208.9 | 5,752.9 | 4,824.3 | 5,212.9 | |
Operating Expenses & Income | |||||||
Operating Income | 2,620.4 | 2,496.8 | 2,344.7 | 2,752.1 | 1,749.4 | 1,965 | |
Total Operating Expenses | 2,934.2 | 3,049.9 | 2,864.2 | 3,000.8 | 3,075 | 3,247.9 | |
R&D Expenses | 817 | 736 | 916.8 | 960.7 | 817.3 | - | |
Selling General & Admin Expenses | 120 | 144 | 155 | 140 | 162.2 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 821.4 | 614.8 | 671.2 | 682 | 589.5 | 679.2 | |
Net Income | |||||||
Net Income | 1,990.2 | 1,597.2 | 1,680.4 | 2,206.6 | 1,518.2 | 1,663.6 | |
Supplemental | |||||||
EBIT | 2,620.4 | 2,496.8 | 2,344.7 | 2,752.1 | 1,749.4 | 1,965 | |
EBITDA | 2,855.9 | 2,848.6 | 2,736.7 | 3,124.5 | 2,130.9 | 2,345.3 | |