
| 2018 | 2019 | 2020 | 2021 | 2022 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,234.6 | 1,200.6 | 1,120.7 | 1,130 | 1,197.1 | 1,249.2 | |
COGS | - | - | - | - | - | - | |
Gross Profit | 1,234.6 | 1,200.6 | 1,120.7 | 1,130 | 1,197.1 | 1,249.2 | |
Operating Expenses & Income | |||||||
Operating Income | 687.9 | 406.5 | 327 | 436.3 | 692.6 | 738.7 | |
Total Operating Expenses | (547.2) | (801.1) | (930) | (612.7) | 604.1 | (776.5) | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 512.7 | 503.3 | 452.5 | 444.8 | 476.8 | 498 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (274.6) | (336.9) | (149.9) | (72.33) | (187.9) | (748.8) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 79.79 | 79.72 | 20.2 | 85.31 | 93.51 | 95.63 | |
Net Income | |||||||
Net Income | 333.6 | 326.8 | 306.8 | 351 | 366.1 | 382.5 | |
Supplemental | |||||||
EBIT | 745.8 | 406.5 | 327 | 436.3 | 692.6 | 713.8 | |
EBITDA | 753.9 | 416.5 | 337.2 | 445.2 | 701.5 | 745.3 | |