
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,481.1 | 4,538.8 | 4,298.5 | 4,554.9 | 4,861.7 | 4,920.3 | |
COGS | 3,204.1 | 2,806.4 | 2,509.4 | 2,582.7 | 2,767.6 | 2,702.1 | |
Gross Profit | 2,277 | 1,732.4 | 1,789 | 1,972.2 | 2,094.1 | 2,218.2 | |
Operating Expenses & Income | |||||||
Operating Income | 774 | 458.5 | 587.3 | 654.9 | 788.4 | 871.9 | |
Total Operating Expenses | 1,503 | 1,273.9 | 1,201.7 | 1,317.3 | 1,305.6 | 1,347.3 | |
R&D Expenses | 291.8 | 280.8 | 287.2 | 309 | 316.2 | 326.3 | |
Selling General & Admin Expenses | 148.6 | 124.7 | 155.1 | 164 | 167.2 | 168.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.246) | (5.053) | - | - | - | - | |
Interest Income | 1.246 | 18.33 | 50.64 | 55 | 48.25 | 51.12 | |
Income Tax Expense | 131.3 | 98.95 | 9.453 | 75.34 | 115.8 | 126.6 | |
Net Income | |||||||
Net Income | 644.5 | 364.6 | 612.1 | 631.5 | 714.3 | 798.1 | |
Supplemental | |||||||
EBIT | 784.3 | 502.5 | 597.3 | 668.1 | 830.1 | - | |
EBITDA | 902.8 | 603.2 | 682.1 | 747.8 | 907.9 | 985.5 | |