
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,700 | 4,870 | 5,021 | 5,193 | 5,503 | 5,696 | |
COGS | 1,987 | 2,110 | 2,120 | 2,088 | 2,204 | 2,268 | |
Gross Profit | 2,713 | 2,769 | 2,901 | 3,105 | 3,299 | 3,428 | |
Operating Expenses & Income | |||||||
Operating Income | 1,041 | 1,112 | 1,140 | 1,208 | 1,277 | 1,295 | |
Total Operating Expenses | 1,672 | 1,648 | 1,761 | 1,897 | 2,022 | 2,133 | |
R&D Expenses | 244 | 217 | 225 | 253 | 266 | 276 | |
Selling General & Admin Expenses | 1,428 | 1,474 | 1,540 | 1,644 | 1,756 | 1,857 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (146) | (30) | (113) | (96) | (92) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 186 | 268 | 257 | 253 | 233 | 221 | |
Net Income | |||||||
Net Income | 861 | 845 | 839 | 833 | 940 | 988 | |
Supplemental | |||||||
EBIT | 1,039 | 1,113 | 1,126 | 1,199 | 1,269 | - | |
EBITDA | 1,145 | 1,203 | 1,213 | 1,277 | 1,347 | 1,351 | |