
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,544 | 14,694 | 13,640 | 15,009 | 23,506 | 23,596 | |
COGS | 11,724 | 11,969 | 10,928 | 12,175 | 19,103.5 | 19,034.2 | |
Gross Profit | 2,820 | 2,725 | 2,712 | 2,834 | 4,044.4 | 4,561.8 | |
Operating Expenses & Income | |||||||
Operating Income | 1,239 | 1,508 | 1,214 | 1,009 | 2,197 | 2,097.9 | |
Total Operating Expenses | 1,347 | 1,321 | 1,498 | 1,825 | 2,050.3 | 2,463.9 | |
R&D Expenses | 96 | 101 | 106 | 120 | 173.7 | 169.6 | |
Selling General & Admin Expenses | 1,284 | 1,246 | 1,260 | 1,205 | 1,931 | 1,931 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (159) | (290) | (348) | (396) | (676) | (687.8) | |
Interest Income | 24 | 31 | 38 | 49 | 66 | 66 | |
Income Tax Expense | 300 | 193 | 163 | 135 | 181 | 181 | |
Net Income | |||||||
Net Income | 805 | 1,048 | 730 | 511 | 1,089.2 | 1,110.9 | |
Supplemental | |||||||
EBIT | 1,274 | 1,541 | 1,255 | 1,046 | 1,958 | 1,902.7 | |
EBITDA | 1,899 | 2,127 | 1,850 | 1,768 | 3,437 | 3,360.6 | |