
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,227.8 | 5,468.6 | 5,963.5 | 6,216.8 | 6,567.3 | 6,733.7 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | - | - | - | - | - | - | |
Total Operating Expenses | 4,706.5 | 5,324.6 | 5,922.4 | 5,679 | 5,723.5 | 5,767.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34) | (34.1) | (34.1) | (34.1) | (43.2) | (47) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 101.3 | 27.2 | - | - | - | - | |
Net Income | |||||||
Net Income | 418.7 | 116 | 35.3 | 426 | 662.5 | 755.6 | |
Supplemental | |||||||
EBIT | 555.3 | 178.1 | 75.2 | 571.9 | 887 | 1,013.6 | |
EBITDA | - | - | - | - | - | - | |