

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,481.1 | 4,538.8 | 4,298.5 | 4,554.9 | 4,849.8 | 4,907.9 | |
COGS | 3,218.1 | 2,819.3 | 2,509.4 | 2,592.3 | 2,760.9 | 2,698.9 | |
Gross Profit | 2,263 | 1,719.5 | 1,789 | 1,962.6 | 2,088.9 | 2,211.5 | |
Operating Expenses & Income | |||||||
Operating Income | 774 | 458.5 | 587.3 | 654.9 | 786.5 | 869.1 | |
Total Operating Expenses | 1,483.3 | 1,226.5 | 1,201.7 | 1,307.7 | 1,302.4 | 1,339.4 | |
R&D Expenses | 291.8 | 280.8 | 287.2 | 309 | 316.8 | 323.5 | |
Selling General & Admin Expenses | 148.6 | 124.7 | 152.3 | 164 | 167.2 | 168.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.246) | (64.09) | - | - | - | - | |
Interest Income | 1.246 | 18.33 | 50.64 | 55 | 48.25 | 51.12 | |
Income Tax Expense | 131.3 | 98.95 | 9.453 | 75.34 | 115.5 | 126.4 | |
Net Income | |||||||
Net Income | 644.5 | 364.6 | 612.1 | 631.5 | 712.5 | 798.1 | |
Supplemental | |||||||
EBIT | 784.3 | 503.1 | 597.2 | 664.5 | 786.5 | 896.5 | |
EBITDA | 902.8 | 603.9 | 682 | 744.2 | 864.1 | 972.9 | |