

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,953 | 2,015 | 1,818.8 | 1,594.2 | 1,659.5 | 1,718 | |
COGS | (37.08) | (25.84) | (18.68) | (38.32) | (42.33) | (42.04) | |
Gross Profit | 1,990 | 2,040.9 | 1,837.5 | 1,632.5 | 1,701.8 | 1,760 | |
Operating Expenses & Income | |||||||
Operating Income | 961.7 | 911.6 | 895 | 708.4 | 750.7 | 721.9 | |
Total Operating Expenses | 991.3 | 1,103.4 | 923.8 | 885.8 | 908.8 | 996 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (115.5) | (118.8) | (119) | (143.6) | (130.8) | (126.9) | |
Interest Income | 0.368 | 4.033 | 24.12 | 48.14 | 17.05 | 68.01 | |
Income Tax Expense | 201.8 | 188.3 | - | - | - | - | |
Net Income | |||||||
Net Income | 680.6 | 664.7 | 689.6 | 368.4 | 505.6 | 527.9 | |
Supplemental | |||||||
EBIT | 936.2 | 883.2 | - | - | - | - | |
EBITDA | 1,525.6 | 1,533.3 | - | - | - | - | |