

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,684 | 7,117 | 6,915 | 7,412 | 7,472 | 14,924.7 | |
COGS | 3,829 | 4,355 | 4,069 | 4,141 | 4,220 | 8,436.8 | |
Gross Profit | 2,855 | 2,762 | 2,846 | 3,271 | 3,252 | 6,487.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,089 | 1,112 | 1,116 | 1,394 | 1,381 | 2,762 | |
Total Operating Expenses | 1,761 | 1,650 | 1,730 | 1,877 | 1,871 | 3,725.9 | |
R&D Expenses | 562 | 522 | 519 | 565 | 551 | 836 | |
Selling General & Admin Expenses | 239 | 200 | 202 | 249 | 237 | 505 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (97.55) | (102.7) | (120) | (125.5) | (113) | (182.2) | |
Interest Income | 8 | 11 | 8 | 26 | 19 | - | |
Income Tax Expense | 144 | 72 | 96 | 223 | 234 | 449.4 | |
Net Income | |||||||
Net Income | 821 | 856 | 893 | 1,090 | 1,071 | 2,045.3 | |
Supplemental | |||||||
EBIT | 1,059 | 1,028 | 1,109 | 1,434 | 1,418 | 2,839 | |
EBITDA | 1,449 | 1,392 | 1,465 | 1,793 | 1,787 | 3,578 | |