
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,121.4 | 5,226.7 | 5,447.5 | 5,778.1 | 5,994.3 | 6,073.5 | |
COGS | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | |
Operating Expenses & Income | |||||||
Operating Income | - | - | - | - | - | - | |
Total Operating Expenses | 3,846.7 | 4,124.6 | 4,253.3 | 4,451.4 | 4,558.3 | 4,619.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 301.9 | 335 | 331.9 | 382.5 | 408.9 | 201.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (83.49) | (90.39) | (102.3) | (127.1) | (141.2) | (140.3) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 1,031.1 | 894.4 | 970.8 | 1,070.8 | 1,161.2 | 1,177.2 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | |