

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,320.4 | 8,039.6 | 8,354 | 9,248.9 | - | - | |
COGS | 6,630.6 | 6,361.4 | 6,615.3 | 7,479.9 | - | - | |
Gross Profit | 1,689.7 | 1,678.2 | 1,738.8 | 1,769.1 | - | - | |
Operating Expenses & Income | |||||||
Operating Income | 200.6 | 212.1 | 195.7 | 275.2 | - | - | |
Total Operating Expenses | 1,489.2 | 1,466.1 | 1,543.1 | 1,493.8 | - | - | |
R&D Expenses | 340 | 345.1 | 348.1 | 445.3 | - | 380.4 | |
Selling General & Admin Expenses | 342.7 | 332.5 | 313.4 | 350.6 | - | 242.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (782.9) | (626.1) | (619.7) | (539.4) | (448.7) | (463.9) | |
Interest Income | 54.32 | 24.13 | 27.24 | 44.51 | 24.18 | 32.33 | |
Income Tax Expense | 6.671581 | 14.81 | 36.68 | 57.86 | - | 31.58 | |
Net Income | |||||||
Net Income | 164 | 216 | 187.2 | 195 | - | - | |
Supplemental | |||||||
EBIT | 963.2 | 870.5 | 823 | 822.8 | 861.1 | 879.1 | |
EBITDA | 1,340.2 | 1,238.3 | 1,140.9 | 1,243 | 1,475.6 | 1,088.3 | |