
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 8,340.9 | 8,090.6 | 8,608 | 9,199 |
COGS | 6,124.6 | 5,750.9 | 6,061.6 | 6,468.7 |
Gross Profit | 2,216.3 | 2,339.7 | 2,546.4 | 2,730.3 |
Operating Expenses & Income | ||||
Operating Income | 800.8 | 835.2 | 862.1 | 903.5 |
Total Operating Expenses | 7,540.1 | 7,255.4 | 7,745.9 | 8,295.5 |
R&D Expenses | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - |
Earnings from Continuing Operations | ||||
Interest Expense | (39.4) | (63.7) | (67.4) | (77.6) |
Interest Income | 1.7 | 19.2 | 15.6 | 8.1 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 598 | 640.3 | 665.5 | 671.2 |
Supplemental | ||||
EBIT | - | - | - | - |
EBITDA | - | - | - | - |