

| 2018 | 2019 | 2020 | 2021 | 2022 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,734 | 3,380.9 | 2,646.1 | 2,519.7 | 3,003.8 | |
COGS | 748.3 | 1,255.5 | 1,159.5 | 1,082.8 | 1,118 | |
Gross Profit | 1,985.7 | 2,125.4 | 1,486.6 | 1,436.9 | 1,885.8 | |
Operating Expenses & Income | ||||||
Operating Income | 1,977.8 | 2,189.7 | 1,274.5 | 1,223.3 | 824.9 | |
Total Operating Expenses | 145.4 | 210.9 | 212.1 | 213.6 | 242.8 | |
R&D Expenses | 2.1 | 17.4 | 2.6 | 0.1 | - | |
Selling General & Admin Expenses | 141.4 | 191.5 | 207.4 | 212.1 | 210.4 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (502.1) | (669.9) | (677.6) | (677.8) | (719.4) | |
Interest Income | 358.3 | 790.3 | 246.2 | 209.3 | 237.7 | |
Income Tax Expense | 113.6 | (1,065.4) | (281.1) | (32.9) | 62.7 | |
Net Income | ||||||
Net Income | 1,031.1 | 1,103.3 | (7,674.8) | (991.2) | 288.5 | |
Supplemental | ||||||
EBIT | 1,646.8 | 2,189.7 | 1,274.5 | 1,223.3 | 824.9 | |
EBITDA | 1,617 | 2,217.8 | (1,715.6) | (192.8) | 840 | |