
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,212 | 5,215 | 5,549 | 5,810 | 6,164 | 12,244 | |
COGS | 1,514 | 1,515 | 1,654 | 1,731 | 1,957 | 3,736 | |
Gross Profit | 3,698 | 3,700 | 3,895 | 4,079 | 4,207 | 8,508 | |
Operating Expenses & Income | |||||||
Operating Income | 593 | 450 | 425 | 657 | 794 | 1,571 | |
Total Operating Expenses | 3,105 | 3,250 | 3,470 | 3,422 | 3,413 | 6,937 | |
R&D Expenses | 356 | 345 | 339 | 343 | 346 | 702 | |
Selling General & Admin Expenses | 381 | 369 | 384 | 376 | 2,790 | 4,068 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (79.99) | (79.95) | (132.5) | (150.1) | (141.3) | (302.5) | |
Interest Income | 6 | 14 | 34 | 24 | 28 | 179 | |
Income Tax Expense | 62 | 12 | 27 | 86 | 154 | 278 | |
Net Income | |||||||
Net Income | 524 | 223 | 263 | 412 | 625 | 1,126 | |
Supplemental | |||||||
EBIT | 712 | 658 | 741 | 886 | 877 | 1,883 | |
EBITDA | 1,275 | 1,206 | 1,268 | 1,441 | 1,450 | 3,127.1 | |