
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,483 | 10,535 | 9,210 | 9,382 | 8,752 | 8,865 | |
COGS | 7,965 | 8,479 | 7,149 | 7,092 | 6,908 | 7,103 | |
Gross Profit | 2,518 | 2,056 | 2,061 | 2,290 | 1,844 | 1,762 | |
Operating Expenses & Income | |||||||
Operating Income | 1,469 | 1,084 | 1,096 | 1,376 | 931 | 834 | |
Total Operating Expenses | 1,049 | 972 | 966 | 914 | 913 | 928 | |
R&D Expenses | 254 | 264 | 239 | 250 | 255 | 246 | |
Selling General & Admin Expenses | 383 | 625 | 768 | 664 | 658 | 497 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (192) | (188) | (240) | (216) | (208) | (212) | |
Interest Income | 198 | 182 | 10 | 16 | 208 | 56 | |
Income Tax Expense | 215 | 181 | 191 | 170 | 93 | 95 | |
Net Income | |||||||
Net Income | 857 | 793 | 894 | 905 | 474 | 442 | |
Supplemental | |||||||
EBIT | 1,274 | 1,159 | 1,096 | 1,294 | 776 | 749 | |
EBITDA | 1,812 | 1,636 | 1,594 | 1,803 | 1,289 | 1,272 | |