
| 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 7,506 | 7,618 | 7,947 | 7,907.6 | 8,099 | |
COGS | 4,940 | 5,022 | 5,173 | 5,171 | - | |
Gross Profit | 2,566 | 2,596 | 2,774 | 7,907.6 | 8,098.7 | |
Operating Expenses & Income | ||||||
Operating Income | 737 | 742 | 735 | 598.8 | 329.7 | |
Total Operating Expenses | 1,829 | 1,854 | 2,039 | 7,308.8 | 7,480.5 | |
R&D Expenses | 95 | 92 | 92 | 88 | - | |
Selling General & Admin Expenses | 1,598 | 1,650 | 1,718 | 1,743 | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (29) | (10) | (142) | (138.9) | (208.8) | |
Interest Income | 1 | 1 | 2 | 27 | - | |
Income Tax Expense | 173 | 203 | 117 | 140 | 256.3 | |
Net Income | ||||||
Net Income | 509 | 492 | 450 | 292.9 | 271 | |
Supplemental | ||||||
EBIT | 729 | 722 | 725 | 580.8 | 917.6 | |
EBITDA | 1,101 | 1,079 | 1,101 | 918.7 | 1,389.8 | |