
| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,985.8 | 1,953 | 2,015 | 1,818.8 | 1,594.2 | 1,495.3 | |
COGS | (30.38) | (37.08) | (25.84) | (18.68) | (38.32) | (57.16) | |
Gross Profit | 2,016.1 | 1,990 | 2,040.9 | 1,837.5 | 1,632.5 | 1,552.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,022.6 | 961.7 | 911.6 | 895 | 708.4 | 717 | |
Total Operating Expenses | 963.1 | 991.3 | 1,103.4 | 923.8 | 885.8 | 778.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (133.6) | (115.5) | (116.5) | (119) | (143.6) | (133.2) | |
Interest Income | 4.736 | 0.368 | 0.602 | 24.12 | 48.14 | 32.83 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 621.2 | 680.6 | 664.7 | 689.6 | 368.4 | 368.6 | |
Supplemental | |||||||
EBIT | 1,487.8 | - | - | - | - | - | |
EBITDA | 1,487.8 | 1,525.6 | 1,533.3 | - | - | - | |