

| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 10,801.5 | 11,554.5 | 13,702.5 | 10,868.1 | 8,218.7 |
COGS | 4,948 | 4,765.6 | 6,140.5 | 4,468.6 | 3,614.2 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | - | - | - | - | - |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 3,552.9 | 4,045.7 | 3,844.7 | 3,549.6 | 3,603.8 |
Earnings from Continuing Operations | |||||
Interest Expense | (1,038) | (870.3) | (1,150.6) | (1,252.2) | (1,385.3) |
Interest Income | 62.63 | 50.94 | 32.65 | 26.23 | 31.11 |
Income Tax Expense | (186.9) | (440.5) | (436) | (181.2) | 999.5 |
Net Income | |||||
Net Income | 1,310.1 | 1,331.8 | 1,687.4 | 526.2 | (4,212) |
Supplemental | |||||
EBIT | 2,472.4 | 2,591.7 | 3,241.4 | 1,933.3 | (3,857.3) |
EBITDA | 2,736.7 | 2,854.8 | 3,582.1 | 2,255.8 | (3,649.4) |