

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,304 | 6,174 | 6,263 | 6,403 | 6,216 | 6,127 | |
COGS | 2,382 | 2,294 | 2,515 | 2,688 | 2,854 | 2,881 | |
Gross Profit | 3,922 | 3,880 | 3,748 | 3,715 | 3,362 | 3,246 | |
Operating Expenses & Income | |||||||
Operating Income | 1,915 | 1,705 | 1,327 | 1,486 | 1,285 | 1,182 | |
Total Operating Expenses | 2,007 | 2,175 | 2,421 | 2,229 | 2,087 | 2,064 | |
R&D Expenses | 443 | 471 | 528 | 469 | 366 | 358 | |
Selling General & Admin Expenses | 1,432 | 1,449 | 1,682 | 1,552 | 1,721 | 1,706 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (258) | (422) | (527) | (520) | (504) | (468) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 178 | 205 | (350) | (57) | 238 | 282 | |
Net Income | |||||||
Net Income | 1,351 | 917 | 1,023 | 864 | 187 | 209 | |
Supplemental | |||||||
EBIT | 1,787 | 1,544 | 1,200 | 1,327 | 929 | 959 | |
EBITDA | 1,982 | 1,756 | 1,436 | 1,604 | 1,282.3 | 1,306 | |