

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 35,831.9 | 35,507.6 | 35,665 | 37,289.6 | 39,841.9 | 39,826.2 | |
COGS | 20,101.8 | 19,753.3 | 19,436.3 | 19,628 | 21,902.2 | 21,867.5 | |
Gross Profit | 15,730.1 | 15,754.3 | 16,228.7 | 17,661.6 | 17,939.7 | 17,958.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,339.9 | 1,362 | 1,844.2 | 1,797.4 | 1,828.4 | 1,881 | |
Total Operating Expenses | 14,390.3 | 14,376.2 | 14,384.5 | 15,864.2 | 16,111.3 | 16,077.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 14,390.3 | 14,391.5 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (42.15) | (33.36) | (26.88) | (34.45) | (44.26) | (44.09) | |
Interest Income | 15.47 | 18.67 | 13.76 | 14.46 | 14.32 | - | |
Income Tax Expense | 403.3 | 452 | 420.4 | 501.2 | 616.4 | 631 | |
Net Income | |||||||
Net Income | 972.7 | 985.7 | 1,342.3 | 1,254.8 | 1,383.5 | 1,415.3 | |
Supplemental | |||||||
EBIT | 1,408.2 | 1,501.2 | 1,802.9 | 1,812.7 | 1,828.4 | 2,126 | |
EBITDA | 2,243.2 | 2,221.1 | 2,569.8 | 2,564 | 2,566.1 | 2,855.3 | |