Period Ending: | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2021 31/12 | 2022 31/12 | 2023 31/12 | 2024 31/12 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Income Statement | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,666.19 | 5,660.94 | 6,500.68 | 7,327.71 | 8,015.23 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,665.27 | 2,351.61 | 2,200.37 | 2,442.23 | 2,579.44 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 58.1 | 546.08 | 721.59 | 836.07 | 807.43 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -26.59 | 296.05 | 458.23 | 474.52 | 501.56 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 21,957.09 | 22,536.85 | 21,186.71 | 21,781.81 | 23,922.87 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,985.24 | 4,161.66 | 7,343.01 | 7,731.75 | 7,991.48 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 10,510.75 | 10,880.56 | 11,528.34 | 11,865.3 | 12,272.38 | |
Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -67.71 | 1,411.72 | 3,945.53 | -185.18 | -1,319.39 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 131.7 | 845.24 | 749 | 684.19 | 767.07 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -75.68 | 340.42 | -224.29 | -1,244.45 | -723.42 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -23.71 | -17.36 | -347.45 | -488.44 | -61.92 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 32.31 | 1,168.3 | 177.26 | -1,048.7 | -18.26 | |