

| 2019 | 2020 | 2021 | 2022 | 2023 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 9,159 | 9,396.2 | 12,088.5 | 10,965 | 11,053 | |
COGS | 4,221.6 | 4,058.4 | 6,681.8 | 5,466 | 4,342 | |
Gross Profit | 4,937.5 | 5,337.8 | 5,406.7 | 5,499 | 6,711 | |
Operating Expenses & Income | ||||||
Operating Income | 2,145.4 | 2,680.5 | 2,992.8 | 3,018 | 4,166 | |
Total Operating Expenses | 2,271.6 | 2,208.2 | 2,411.6 | 2,481 | 6,887 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 623.2 | 567.3 | 634.7 | 636 | 642 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (1,324.5) | (1,426.7) | (1,341.1) | (1,147) | (1,203) | |
Interest Income | 786.2 | 1,017.7 | 641.6 | - | - | |
Income Tax Expense | 374.1 | 96.17 | 581.3 | 425 | - | |
Net Income | ||||||
Net Income | 949.3 | 256.8 | 1,725.6 | 2,049 | 2,710 | |
Supplemental | ||||||
EBIT | 3,121.5 | 3,476.6 | 3,693.6 | 3,673 | - | |
EBITDA | 5,035.7 | 5,571.5 | 5,788.9 | 5,682 | - | |