
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 12,512.7 | 13,331 | 13,866.2 | 14,725.1 | 15,767.3 |
COGS | 2,790.5 | 3,586 | 3,781.5 | 4,103.2 | 4,173.8 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 6,257.3 | 10,701.3 | (2,692.2) | 14,493.8 | 2,851.7 |
Total Operating Expenses | 3,464.9 | 956.4 | 10,054.2 | 3,871.9 | 8,741.8 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 1,623.8 | 1,668.5 | 2,144.2 | 2,135.4 | 2,531.6 |
Earnings from Continuing Operations | |||||
Interest Expense | (6,210.9) | (5,880.3) | (7,518) | (9,200) | (7,655.3) |
Interest Income | 1,378.9 | 477.1 | 415.1 | 168.9 | 213.8 |
Income Tax Expense | (930.8) | (1,926.5) | (493.9) | (1,598.8) | (1,551.4) |
Net Income | |||||
Net Income | 494.6 | 3,371.6 | (10,289) | 3,863.9 | (1,451.3) |
Supplemental | |||||
EBIT | 6,257.3 | 10,701.3 | (2,692.1) | 14,493.8 | 7,541.6 |
EBITDA | 6,327.9 | 10,768.1 | (2,623) | 14,643.4 | 7,677.7 |