

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,183 | 11,112 | 11,072 | 11,036 | 15,048 | 14,806.5 | |
COGS | 2,181 | 2,019 | 2,257 | 2,314 | 3,014 | 8,808.7 | |
Gross Profit | 9,002 | 9,093 | 8,815 | 8,722 | 12,034 | 5,998.8 | |
Operating Expenses & Income | |||||||
Operating Income | 2,066 | 2,040 | 2,205 | 1,951 | 1,925 | 2,223.5 | |
Total Operating Expenses | 6,968 | 7,071 | 6,610 | 6,771 | 10,109 | 3,775 | |
R&D Expenses | 221 | 237 | 252 | - | - | - | |
Selling General & Admin Expenses | 186 | 166 | 130 | 146 | 158 | 211 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (108) | (130.8) | (131) | (280.8) | (362) | (377.6) | |
Interest Income | 3 | 5 | 13 | 129 | 12 | 7 | |
Income Tax Expense | 319 | 360 | 364 | 320 | 297 | 305.6 | |
Net Income | |||||||
Net Income | 1,832 | 1,602 | 1,711 | 1,542 | 1,271 | 1,312.5 | |
Supplemental | |||||||
EBIT | 2,260 | 2,087 | 2,206 | 2,059 | 1,929 | 2,166.3 | |
EBITDA | 4,663 | 4,428 | 4,572 | 4,463 | 6,621 | 6,862.5 | |