

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,476 | 8,562 | 9,357 | 9,636 | 10,253 | 9,928 | |
COGS | 5,665 | 5,935 | 6,440 | 6,665 | 7,134 | 7,064 | |
Gross Profit | 2,811 | 2,627 | 2,917 | 2,971 | 3,119 | 2,864 | |
Operating Expenses & Income | |||||||
Operating Income | 1,270 | 1,148 | 1,312 | 1,226 | 1,353 | 1,143 | |
Total Operating Expenses | 1,541 | 1,479 | 1,605 | 1,745 | 1,766 | 1,721 | |
R&D Expenses | 84 | 87 | 92 | 102 | 100 | 97 | |
Selling General & Admin Expenses | 598 | 617 | 654 | 737 | 674 | 661 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (210) | (189) | (188) | (249) | (345) | (331) | |
Interest Income | 209 | 188 | 184 | 6 | 17 | 6 | |
Income Tax Expense | 328 | 218 | 270 | 190 | 194 | 184 | |
Net Income | |||||||
Net Income | 1,002 | 757 | 858 | 567 | 602 | 608 | |
Supplemental | |||||||
EBIT | 1,546 | 1,164 | 1,316 | 1,006 | 1,141 | 1,123 | |
EBITDA | 1,863 | 1,501 | 1,703 | 1,417 | 1,575 | 1,534 | |