

| 2018 | 2019 | 2020 | 2021 | 2022 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,060.7 | 11,013.5 | 6,726 | 7,942.8 | 10,333 | - | |
COGS | 6,769.9 | 6,738.3 | 4,069.3 | 4,708.8 | 6,206 | - | |
Gross Profit | 4,290.8 | 4,275.2 | 2,656.7 | 3,234 | 4,127 | - | |
Operating Expenses & Income | |||||||
Operating Income | 68.98 | (357.3) | (789.3) | (73.44) | 697 | - | |
Total Operating Expenses | 4,139.9 | 3,800.3 | 2,264.1 | 2,686.2 | 3,334 | - | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3,533.7 | 3,291.5 | 1,728.5 | 1,957 | 2,540 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (353.5) | (956.1) | (1,014.1) | (1,026.4) | (1,187) | (1,140.9) | |
Interest Income | 41.39 | 62.45 | 45.98 | 40.61 | 37 | - | |
Income Tax Expense | 191.4 | 20.2 | 104.7 | 161.6 | 195 | (653.4) | |
Net Income | |||||||
Net Income | (1,075.3) | (1,489.6) | (1,934.6) | (841.5) | (917) | - | |
Supplemental | |||||||
EBIT | 211.3 | 335.2 | 194.1 | 1,055.8 | 845 | (5,497.9) | |
EBITDA | 564.8 | 587.8 | 796.2 | 1,603.6 | 1,536 | - | |