
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,319 | 6,848 | 6,833 | 6,510 | 6,948 | 7,232 | |
COGS | 2,912 | 3,126 | 3,368 | 2,975 | 3,305 | 3,399 | |
Gross Profit | 3,407 | 3,722 | 3,465 | 3,535 | 3,643 | 3,833 | |
Operating Expenses & Income | |||||||
Operating Income | 1,347 | 1,618 | 1,350 | 1,488 | 1,479 | 1,555 | |
Total Operating Expenses | 2,060 | 2,104 | 2,115 | 2,047 | 2,164 | 2,278 | |
R&D Expenses | 441 | 467 | 481 | 479 | 455 | 473 | |
Selling General & Admin Expenses | 1,619 | 1,512 | 1,515 | 1,469 | 1,709 | 1,786 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (81) | (84) | (95) | (96) | (112) | (105) | |
Interest Income | 79 | 9 | 51 | 80 | 50 | 54 | |
Income Tax Expense | 150 | 250 | 99 | 232 | 132 | 166 | |
Net Income | |||||||
Net Income | 1,210 | 1,254 | 1,240 | 1,289 | 1,303 | 1,414 | |
Supplemental | |||||||
EBIT | 1,441 | 1,588 | 1,432 | 1,617 | 1,547 | 1,685 | |
EBITDA | 1,762 | 1,905 | 1,703 | 1,874 | 1,835 | 1,962 | |