

| 2018 | 2019 | 2020 | 2021 | 2022 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,759.5 | 1,973.4 | 2,006.9 | 2,311.3 | 3,711.4 | 3,192.8 | |
COGS | 572.5 | 622.7 | 660.6 | 359.9 | 1,093.8 | - | |
Gross Profit | 1,187 | 1,350.7 | 1,346.2 | 1,951.4 | 2,617.6 | 2,660.4 | |
Operating Expenses & Income | |||||||
Operating Income | 700.7 | 821.4 | 732.2 | 1,247.8 | 1,755.4 | 2,274 | |
Total Operating Expenses | 486.3 | 529.3 | 614.1 | 703.6 | 862.2 | 1,312.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 438.3 | 471.7 | 551.4 | 626.1 | 766.9 | 766.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (409.9) | (600.1) | (412.6) | (309.9) | (1,015) | (1,015) | |
Interest Income | 1,708.9 | 1,911.7 | 1,931.6 | 2,190.4 | 3,550.3 | 3,550.3 | |
Income Tax Expense | 194.3 | 234.9 | 203.8 | 329.3 | 418.4 | 418.4 | |
Net Income | |||||||
Net Income | 506.4 | 586.5 | 528.4 | 918.4 | 1,337 | 1,337 | |
Supplemental | |||||||
EBIT | 700.7 | 821.4 | 732.2 | 1,247.8 | 1,755.4 | 2,274 | |
EBITDA | 714.7 | 841.5 | 752.9 | 1,268.8 | 1,778.7 | 2,297.3 | |