

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,183 | 11,112 | 11,072 | 10,013 | 15,048 | 14,913.4 | |
COGS | 2,181 | 2,019 | 2,257 | 2,099.5 | 3,014 | 6,777.1 | |
Gross Profit | 9,002 | 9,093 | 8,815 | 7,913.5 | 12,034 | 8,187.7 | |
Operating Expenses & Income | |||||||
Operating Income | 2,066 | 2,040 | 2,205 | 1,770.1 | 1,925 | 2,318.6 | |
Total Operating Expenses | 6,968 | 7,071 | 6,610 | 6,143.3 | 10,109 | 1,806.1 | |
R&D Expenses | 221 | 237 | 252 | - | - | - | |
Selling General & Admin Expenses | 186 | 166 | 130 | 132.5 | 158 | 172 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (108) | (106) | (131) | (262.7) | (362) | (381) | |
Interest Income | 3 | 5 | 13 | 117 | 12 | 7 | |
Income Tax Expense | 319 | 360 | 364 | 290.3 | 297 | 308.9 | |
Net Income | |||||||
Net Income | 1,832 | 1,602 | 1,711 | 1,399.1 | 1,271 | 1,327.1 | |
Supplemental | |||||||
EBIT | 2,302 | 2,089 | 2,210 | 1,868.1 | 1,929 | 2,256.2 | |
EBITDA | 4,705 | 4,430 | 4,576 | 4,049.3 | 6,621 | 6,987.4 | |