

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,748.7 | 5,912.9 | 5,808.7 | 6,153.9 | 6,587.9 | 6,716.1 | |
COGS | 4,729.2 | 4,982.1 | 4,848.8 | 5,402.6 | 5,696.4 | 5,803.2 | |
Gross Profit | 1,019.5 | 930.8 | 959.9 | 751.3 | 891.5 | 912.9 | |
Operating Expenses & Income | |||||||
Operating Income | 355.4 | 298.3 | 257 | 64.04 | 351.8 | 300.1 | |
Total Operating Expenses | 664.1 | 632.5 | 702.9 | 687.3 | 6,236.1 | 3,563.7 | |
R&D Expenses | 152.4 | 152.6 | 185.4 | 149 | 176.6 | 181.2 | |
Selling General & Admin Expenses | 189.4 | 175.7 | 191.9 | 207.7 | 96.11 | 375.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (200.9) | (209.3) | (180) | (173.5) | (141.6) | (134.8) | |
Interest Income | 10.7 | 11.3 | 11.95 | 7.004003 | 9.793154 | 2.934219 | |
Income Tax Expense | 59.1 | 53.05 | 53.95 | 26.01 | - | 24.2 | |
Net Income | |||||||
Net Income | 284.6 | 246 | 204.2 | 41.38 | 65.49 | 67.91 | |
Supplemental | |||||||
EBIT | 539.9 | 467.1 | 420.8 | 233.2 | - | - | |
EBITDA | 890.4 | 830.7 | 810 | 660.2 | - | - | |