

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,582.3 | 14,447.8 | 14,379.9 | 12,234.7 | 11,847.3 | 11,847.3 | |
COGS | 11,092.5 | 11,839.1 | 11,828.9 | 9,680 | 9,143.3 | 9,143.3 | |
Gross Profit | 2,489.8 | 2,608.7 | 2,551.1 | 2,554.7 | 2,704 | 2,704 | |
Operating Expenses & Income | |||||||
Operating Income | 1,608.6 | 1,766.5 | 1,801.2 | 1,309.5 | 1,586.7 | 1,631.5 | |
Total Operating Expenses | 974 | 992.3 | 749.9 | 1,245.2 | 10,260.6 | 3,262.4 | |
R&D Expenses | 255.2 | 246.4 | 262.8 | - | - | - | |
Selling General & Admin Expenses | 337.9 | 350.1 | 352.5 | 523.4 | 1,142.5 | 487.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.54) | (644.1) | - | - | - | - | |
Interest Income | 19.54 | 41.15 | 123.4 | 160.9 | 115.6 | 83.46 | |
Income Tax Expense | 369.4 | 407.8 | 422.4 | 335.3 | - | 307 | |
Net Income | |||||||
Net Income | 1,520.8 | 1,745.7 | 1,756.9 | 1,388 | 1,924.8 | 1,924.8 | |
Supplemental | |||||||
EBIT | 1,540.4 | 1,616.4 | 1,511.8 | 1,263.1 | - | - | |
EBITDA | 3,114.2 | 3,164.6 | 3,069.6 | 2,672.5 | - | - | |