

| 2009 | 2010 | 2011 | 2012 | 2013 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,993.6 | 3,363.7 | 3,036.2 | 3,265.3 | 3,272.7 | 3,283.8 | |
COGS | 14,085.6 | 2,995.6 | 2,724 | 3,015 | 2,971.4 | 2,957.7 | |
Gross Profit | 1,907.9 | 368.1 | 312.2 | 250.3 | 301.4 | 326.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,425.5 | 278.1 | 167.9 | 60.52 | 131.1 | 159.3 | |
Total Operating Expenses | 482.4 | 90 | 144.3 | 23.57 | 170.2 | 166.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 217.6 | 37.82 | 54.27 | 63.3 | 70.48 | 66.51 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (227.4) | (53.83) | (61.56) | (73.67) | (73.15) | (77.55) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 341.8 | 63.09 | 33.29 | 12.2 | 36.49 | 44.51 | |
Net Income | |||||||
Net Income | 879.3 | 161.4 | 67.92 | (5.458) | 23.83 | 33.66 | |
Supplemental | |||||||
EBIT | 1,451.4 | 278.3 | 162 | 107.8 | 137.3 | 165.1 | |
EBITDA | 1,534.2 | 292.2 | 182.6 | 112 | 191.7 | 165.5 | |