
| 2023 | 2024 | 2025 | |
|---|---|---|---|
Revenue | |||
Total revenue | 1,853 | 1,847.1 | 1,926.4 |
COGS | 259.7 | 237.6 | 245.3 |
Gross Profit | 1,593.3 | 1,609.5 | 1,681.1 |
Operating Expenses & Income | |||
Operating Income | 405.6 | 404.4 | 462.8 |
Total Operating Expenses | 1,447.4 | 1,442.7 | 1,463.6 |
R&D Expenses | - | - | - |
Selling General & Admin Expenses | 236.3 | 227 | 224.2 |
Earnings from Continuing Operations | |||
Interest Expense | (313.9) | (156.4) | (104.5) |
Interest Income | 50.7 | 32.3 | 14.4 |
Income Tax Expense | - | - | - |
Net Income | |||
Net Income | 15.5 | 68.3 | 355.7 |
Supplemental | |||
EBIT | 387.9 | 331.7 | 507.6 |
EBITDA | 664.8 | 615.7 | 772.6 |