

| 2010 | 2011 | 2012 | 2013 | 2014 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,508.5 | 2,887.6 | 2,761 | 2,498.6 | 2,272.7 | 2,272.7 | |
COGS | 1,267.1 | 1,480.8 | 1,504.4 | 1,447.1 | 1,373.7 | 1,373.8 | |
Gross Profit | 1,241.4 | 1,406.8 | 1,256.6 | 1,051.5 | 899 | 899 | |
Operating Expenses & Income | |||||||
Operating Income | 418.8 | 501.3 | (1,409.6) | (126) | 647.2 | (366.2) | |
Total Operating Expenses | 822.6 | 905.5 | 919.4 | 853.9 | 820.1 | 820 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 699.2 | 759 | 760.8 | 689.1 | 667.6 | 667.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (121.5) | (120.7) | (110.3) | (124.7) | (120.1) | (128) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 81.64 | 139.7 | (13.7) | 12.04 | 46.64 | 46.64 | |
Net Income | |||||||
Net Income | 168.5 | 229.5 | (1,515.7) | (268) | (663.9) | (663.9) | |
Supplemental | |||||||
EBIT | 466 | 501.3 | (1,421.7) | 197.6 | 647.2 | 78.97 | |
EBITDA | 589.4 | 647.8 | (1,263.1) | 362.4 | 799.7 | 231.5 | |