| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,476.9 | 4,099 | 4,128 | 3,837.3 | 3,672.4 | 3,598.8 | |
COGS | 3,364.4 | 3,076.3 | 3,014.3 | 2,724.1 | 2,586.2 | 2,499.8 | |
Gross Profit | 1,112.6 | 1,022.7 | 1,113.7 | 1,113.2 | 1,086.2 | 1,098.9 | |
Operating Expenses & Income | |||||||
Operating Income | 805.9 | 739.4 | 818 | 830.2 | 802.5 | 833 | |
Total Operating Expenses | 3,671 | 3,359.6 | 3,310.1 | 3,007.2 | 2,869.9 | 2,765.8 | |
R&D Expenses | 34.58 | 23.96 | 33.01 | 25.11 | 24.17 | 22.85 | |
Selling General & Admin Expenses | 127.4 | 44.77 | 63.94 | 45.73 | 43.92 | 271.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (333.8) | (302.3) | (283.5) | (250.7) | (230.1) | (227.2) | |
Interest Income | 8.484011 | 32.13 | 11.04 | 24.32 | 17.29 | 16.21 | |
Income Tax Expense | 101.3 | - | - | - | - | - | |
Net Income | |||||||
Net Income | 366.7 | 404.9 | 392.3 | 366.7 | 356.1 | 372.7 | |
Supplemental | |||||||
EBIT | 756 | - | - | - | - | - | |
EBITDA | 1,274.2 | 1,308 | - | - | - | - | |
