

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,153.1 | 5,090.2 | 7,792.9 | 7,751.2 | 7,606.8 | 7,618.4 | |
COGS | 4,573.5 | 4,332.8 | 4,832.4 | 4,782.6 | 4,573.1 | 4,531.7 | |
Gross Profit | 1,579.6 | 757.4 | 2,960.5 | 2,968.6 | 3,033.7 | 3,086.6 | |
Operating Expenses & Income | |||||||
Operating Income | 4.034309 | (739.3) | 1,086.9 | 1,111.2 | 1,454.4 | 1,414.8 | |
Total Operating Expenses | 1,575.5 | 1,496.7 | 1,873.6 | 1,857.4 | 6,152.4 | 3,914.3 | |
R&D Expenses | 56.62 | 60.02 | 64.41 | 64.49 | 64.04 | 63.49 | |
Selling General & Admin Expenses | 685.9 | 673.8 | 852.9 | 823 | 706.4 | 1,336.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (530.3) | (464.7) | (428) | (387.8) | (302) | (284.7) | |
Interest Income | 18.27 | 11.38 | 27.56 | 33.12 | 27.55 | 20.99 | |
Income Tax Expense | (4.074951) | (52.9) | 296.6 | 300 | - | 207.9 | |
Net Income | |||||||
Net Income | 55.68 | (576.8) | 795.1 | 806.3 | 811.1 | 837.6 | |
Supplemental | |||||||
EBIT | 506.9 | (226.4) | 1,469 | 1,455.3 | - | - | |
EBITDA | 802.7 | 84.99 | 1,780.2 | 1,740.1 | - | - | |