

| 2019 | 2020 | 2021 | 2022 | 2023 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,851.1 | 1,631.3 | 1,716.8 | 2,015 | 2,064.1 | 2,002.9 | |
COGS | 30.89 | (24.96) | (32.6) | (25.84) | (12.46) | (7.461) | |
Gross Profit | 1,820.2 | 1,656.3 | 1,749.4 | 2,040.9 | 2,076.5 | 2,010.3 | |
Operating Expenses & Income | |||||||
Operating Income | 941.1 | 840.1 | 845.4 | 911.6 | 923.9 | 859.3 | |
Total Operating Expenses | 909.9 | 791.2 | 871.4 | 1,103.4 | 1,140.2 | 1,143.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 143.9 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (130.7) | (109.8) | (101.5) | (116.5) | (133.1) | (135.3) | |
Interest Income | 1.288481 | 3.890624 | 0.323509 | 0.602 | 24.12 | 60.28 | |
Income Tax Expense | 211.2 | 160 | 177.4 | - | - | - | |
Net Income | |||||||
Net Income | 642.9 | 510.3 | 598.3 | 664.7 | 689.6 | 641.5 | |
Supplemental | |||||||
EBIT | 942.4 | 814.7 | 832.3 | - | - | - | |
EBITDA | 1,450.7 | 1,222.2 | 1,341.2 | - | - | - | |