
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,550.4 | 11,244 | 11,667.7 | 11,824.3 | 10,743.7 | 10,664.7 | |
COGS | 9,722.5 | 10,323.4 | 10,811.7 | 10,686.1 | 9,643.1 | 9,574.4 | |
Gross Profit | 827.9 | 920.6 | 856 | 1,138.2 | 1,100.6 | 1,090.3 | |
Operating Expenses & Income | |||||||
Operating Income | 83.48 | (140.6) | (340.6) | 138.7 | 223.6 | 151.2 | |
Total Operating Expenses | 744.5 | 1,061.2 | 1,196.6 | 999.5 | 10,520 | 5,662.4 | |
R&D Expenses | 164.2 | 180.3 | 189.5 | 158.6 | 151.5 | 149.1 | |
Selling General & Admin Expenses | 609.9 | 625 | 608.2 | 596.3 | 178.7 | 88.84 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (136.7) | (137) | (208.8) | (180.8) | (150.8) | (125.1) | |
Interest Income | 13.03 | 12.22 | 18.67 | 22.58 | 17.98 | 16.93 | |
Income Tax Expense | 122 | 58.47 | 32.03 | 24.27 | - | 25.06 | |
Net Income | |||||||
Net Income | 35.4 | (190.7) | (347.1) | 57.57 | 4.031558 | 44.42 | |
Supplemental | |||||||
EBIT | 189.7 | (58.9) | (152.7) | 288.3 | - | - | |
EBITDA | 607.6 | 369.7 | 310.5 | 716 | - | - | |