

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,886.3 | 16,262.7 | 15,426.9 | 14,739.3 | 14,299.9 | 14,562.6 | |
COGS | 12,310.8 | 9,765.7 | 8,988.3 | 9,115.7 | 9,286.4 | 9,553.1 | |
Gross Profit | 5,575.5 | 6,497 | 6,438.6 | 5,623.6 | 5,013.5 | 5,009.5 | |
Operating Expenses & Income | |||||||
Operating Income | (34) | 1,614.9 | 766.2 | 10.1 | (2,663.1) | 139.4 | |
Total Operating Expenses | 5,609.5 | 4,882.1 | 5,672.4 | 5,613.5 | 7,676.6 | 4,870.1 | |
R&D Expenses | 681 | 662.2 | 805.2 | 808.7 | 965.9 | 992.5 | |
Selling General & Admin Expenses | 4,529.2 | 4,179.1 | 4,309.7 | 4,425.6 | 3,794.1 | 3,774.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (636.2) | (592.4) | (573.1) | (550) | (471.3) | (475.9) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 604.7 | 734.6 | 148.2 | 11 | (150.1) | (518.8) | |
Net Income | |||||||
Net Income | (1,269.1) | 2,078.6 | 54.7 | (634.2) | (3,514.9) | (296.5) | |
Supplemental | |||||||
EBIT | (28.2) | 3,405.6 | 776 | (73.2) | (3,193.7) | (244.4) | |
EBITDA | 4,478.3 | 6,433.2 | 3,516.5 | 2,820 | (395.4) | 2,565.3 | |