Period Ending: | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2022 01/01 | 2023 01/01 | 2023 31/12 | 2024 31/12 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 8,397.23 | 6,766.14 | 7,053.15 | 4,349.64 | 3,866.92 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,014.99 | 3,920.87 | 3,525.61 | 2,147.49 | 1,503.01 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,643.12 | 1,680.1 | 905.27 | 112.94 | -736.53 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,090.29 | 1,461.54 | 802.77 | 92.9 | -902.69 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 11,195.04 | 14,254.03 | 14,385.01 | 13,613.01 | 12,542.29 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,802.12 | 3,383.52 | 3,955.8 | 3,297.04 | 2,841.87 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6,025.74 | 9,441.27 | 10,221.29 | 10,004.02 | 9,271.61 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,799.04 | 1,632.6 | -619.14 | -467.62 | -932.68 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,602.69 | 2,476.13 | 130.88 | 408.77 | 95.72 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 193.98 | -2,292.05 | -580.07 | -1,750.74 | -314.42 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,150.43 | 1,037.31 | -1,194.54 | -266.88 | -683.15 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,684.58 | 1,081.48 | -1,364.35 | -1,576.03 | -856.72 | |