

| 2018 | 2019 | 2020 | 2021 | 2022 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,887.5 | 3,150.6 | 1,482.2 | 2,273.8 | 3,176.5 | - | |
COGS | 1,437.5 | 1,658.2 | 1,202.6 | 1,404.7 | 1,741.4 | - | |
Gross Profit | 1,450 | 1,492.4 | 279.7 | 869.1 | 1,435.2 | - | |
Operating Expenses & Income | |||||||
Operating Income | 630.8 | 520.7 | (580.9) | (49.95) | 480.8 | - | |
Total Operating Expenses | 2,256.7 | 2,629.9 | 2,063.2 | 2,323.8 | 2,695.7 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 136.5 | 153.3 | 79.47 | 100.8 | 129.5 | 531.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (297.7) | (503.6) | (619) | (564.4) | (683) | (604.8) | |
Interest Income | 50.75 | 89.77 | 53.56 | 27.4 | 69.2 | 78.33 | |
Income Tax Expense | 55.91 | 16.3 | (12.61) | (43.56) | (56.7) | (48.76) | |
Net Income | |||||||
Net Income | 278.3 | 127.7 | (1,112.6) | (396.3) | 35.07 | - | |
Supplemental | |||||||
EBIT | 639.6 | 520.7 | (576) | (46.57) | 480.8 | - | |
EBITDA | 994.5 | 1,046.8 | (150.4) | 584.8 | 1,035.2 | - | |