
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,330.1 | 1,381.6 | 1,432.8 | 1,550.4 | 1,624.9 | 1,678.8 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | - | - | - | - | - | - | |
Total Operating Expenses | 1,155.2 | 1,365.1 | 1,379.5 | 1,421.8 | 1,423.7 | 1,462.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (178.3) | (19.4) | (29.7) | (34.6) | (36.4) | (38) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 32.1 | (9.3) | - | - | - | - | |
Net Income | |||||||
Net Income | 142.8 | 19.8 | 45 | 102.8 | 162.1 | 177.3 | |
Supplemental | |||||||
EBIT | 188.8 | 12.3 | 83 | 163.2 | 237.6 | 254.4 | |
EBITDA | - | - | - | - | - | - | |