
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,148.5 | 9,642.1 | 9,399.5 | 9,083.4 | 9,138.1 | 9,015 | |
COGS | 6,609.1 | 6,526.2 | 6,435.4 | 5,924.1 | 5,636.3 | 5,554.2 | |
Gross Profit | 3,539.4 | 3,115.9 | 2,964.1 | 3,159.3 | 3,501.7 | 3,460.9 | |
Operating Expenses & Income | |||||||
Operating Income | 952 | 467.7 | 418.9 | 547.6 | 945.7 | 965.3 | |
Total Operating Expenses | 2,587.4 | 2,648.2 | 2,545.2 | 2,611.7 | 2,556 | 2,495.6 | |
R&D Expenses | 766 | 652 | 540.3 | 393.3 | - | - | |
Selling General & Admin Expenses | 2,587.4 | 2,648.2 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.25) | (11.01) | (9.459) | (8.151999) | (6.047) | (5.177) | |
Interest Income | 1.349 | 48.25 | 0.072 | 0.688 | 9.394 | - | |
Income Tax Expense | 390.5 | 269.5 | 185.6 | 388.7 | 409.9 | 358.2 | |
Net Income | |||||||
Net Income | 615.5 | 457.1 | 323.8 | 450.6 | 647.6 | 730 | |
Supplemental | |||||||
EBIT | 1,175.2 | 782.8 | 529.7 | 654.7 | 965.4 | 976.6 | |
EBITDA | 1,411.6 | 1,021.2 | 814.2 | 1,005.4 | 1,271.6 | 1,277.3 | |