
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 6,950.1 | 6,773.7 | 7,639.4 | 8,355.9 | 9,517.4 |
COGS | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 289.9 | 274.1 | 428.4 | 481.3 | 557.5 |
Total Operating Expenses | - | 3,448 | 3,629.4 | 3,871.3 | 4,358.5 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 2,999.4 | 3,051.6 | 3,581.6 | 4,003.3 | 4,601.4 |
Earnings from Continuing Operations | |||||
Interest Expense | (309.3) | (290.5) | (562.2) | (688.5) | (288.5) |
Interest Income | 189.1 | 147.6 | 329.7 | 496.6 | 101.1 |
Income Tax Expense | (46.99) | (36.05) | (51.45) | (76.77) | (102.1) |
Net Income | |||||
Net Income | 122.6 | 95.16 | 144.5 | 212.6 | 267.9 |
Supplemental | |||||
EBIT | 289.9 | 274.1 | 428.4 | 481.3 | 557.5 |
EBITDA | 569.5 | 353.7 | 500.5 | 580.6 | 653.4 |