

| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,435.9 | 8,586.7 | 7,524.7 | 4,565.2 | 4,205.8 | 5,299.1 | |
COGS | 6,318.6 | 6,466.8 | 5,369 | 3,205.5 | 2,866.4 | 3,334.3 | |
Gross Profit | 2,117.3 | 2,119.9 | 2,155.7 | 1,359.7 | 1,339.4 | 1,964.8 | |
Operating Expenses & Income | |||||||
Operating Income | 268.2 | 293.1 | 606.3 | 220.5 | 331.1 | 855.7 | |
Total Operating Expenses | 1,849.1 | 1,826.8 | 1,549.4 | 1,139.2 | 1,008.3 | 1,109.1 | |
R&D Expenses | 703.3 | 683.2 | 543.6 | 383.1 | 316.2 | 351.1 | |
Selling General & Admin Expenses | 1,100.1 | 1,000.4 | 843 | 737.2 | 669.2 | 786.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (577.8) | (561.2) | (588.9) | (675.8) | (686.9) | (668.1) | |
Interest Income | 4.4 | 1.9 | 2.8 | 8.8 | 10.9 | 14 | |
Income Tax Expense | (81.1) | (71.9) | (15) | 97.4 | 51.7 | (239.6) | |
Net Income | |||||||
Net Income | (573.4) | (462.6) | (1,286.9) | (1,506.8) | (287.6) | 61.7 | |
Supplemental | |||||||
EBIT | (76.7) | 26.7 | (610.8) | (322.6) | 277.6 | 791.4 | |
EBITDA | 746.6 | 813 | 85.3 | 238.6 | 648.1 | 1,102.1 | |