

| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,490 | 5,912.1 | 6,499.4 | 6,471.5 | 6,568.3 | 6,511.2 | |
COGS | 4,292.6 | 4,708.9 | 5,210.3 | 5,098.5 | 5,188 | 5,178.5 | |
Gross Profit | 1,197.4 | 1,203.1 | 1,289.1 | 1,372.9 | 1,380.2 | 1,332.7 | |
Operating Expenses & Income | |||||||
Operating Income | 126.4 | 210.6 | 157 | 276 | 252.9 | 200.2 | |
Total Operating Expenses | 1,094.5 | 992.5 | 1,132.1 | 1,097 | 1,127.3 | 1,132.4 | |
R&D Expenses | - | - | 7.267 | 9.068 | 11.65 | 11.65 | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (41.79) | (24.28) | (20.29) | (33.64) | (44.91) | (48.8) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (1.04) | 44.82 | 64.54 | 63.56 | 57.53 | 44.94 | |
Net Income | |||||||
Net Income | (589.4) | 156 | 203.2 | 207.6 | 185.9 | 138.8 | |
Supplemental | |||||||
EBIT | (559.1) | 222.9 | 285.2 | 302.4 | 286.6 | 231.5 | |
EBITDA | (476.9) | 301.7 | 367.2 | 386.1 | 374.8 | 323.2 | |