

| 2019 | 2020 | 2021 | 2022 | 2023 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,672.2 | 1,811.4 | 2,027.2 | 1,823.4 | - | |
COGS | 263.2 | 233.6 | 495.3 | 530.5 | - | |
Gross Profit | 1,409.1 | 1,577.8 | 1,531.9 | 1,292.9 | - | |
Operating Expenses & Income | ||||||
Operating Income | 743.7 | 1,154 | 1,540.3 | 637.6 | - | |
Total Operating Expenses | (928.5) | (657.4) | (487) | 551.5 | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 311.1 | 304.5 | 281.7 | 291.3 | - | |
Earnings from Continuing Operations | ||||||
Interest Expense | (707.7) | (541.7) | (382.1) | (542.8) | - | |
Interest Income | - | - | - | - | - | |
Income Tax Expense | 165.5 | 273.3 | 379.8 | 161.7 | - | |
Net Income | ||||||
Net Income | 578.3 | 880.7 | 1,160.5 | 469 | - | |
Supplemental | ||||||
EBIT | 743.7 | 1,154 | 1,540.3 | 637.6 | - | |
EBITDA | 758.4 | 1,169.1 | 1,556.3 | 645.3 | - | |