
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,298 | 13,685 | 14,209 | 14,261 | 14,431 | 14,911 | |
COGS | 10,105 | 9,765 | 10,016 | 10,004 | 10,061 | 10,413 | |
Gross Profit | 4,193 | 3,920 | 4,193 | 4,257 | 4,370 | 4,498 | |
Operating Expenses & Income | |||||||
Operating Income | 2,108 | 2,033 | 2,186 | 2,008 | 2,133 | 2,289 | |
Total Operating Expenses | 2,085 | 1,887 | 2,028 | 2,249 | 2,237 | 2,209 | |
R&D Expenses | 159 | 150 | 144 | 152 | 152 | 154 | |
Selling General & Admin Expenses | 1,948 | 1,763 | 1,833 | 1,818 | 1,893 | 1,960 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (136) | (143) | (150) | (31) | (196) | (210) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 541 | 519 | 533 | 305 | 479 | 496 | |
Net Income | |||||||
Net Income | 1,246 | 1,253 | 1,406 | 1,645 | 1,384 | 1,516 | |
Supplemental | |||||||
EBIT | 2,097 | 2,071 | 2,186 | 2,051 | 2,130 | - | |
EBITDA | 2,300 | 2,262 | 2,186 | 2,232 | 2,305 | 2,414 | |