Period Ending: | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2022 01/01 | 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 | 1,887.06 | 1,812.23 | 1,753.34 | 1,844.76 | 1,761.2 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 510.05 | 461.37 | 403.8 | 457.57 | 474.3 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 215.95 | 157.25 | 114.39 | 158.04 | 148.99 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 20.19 | 11.44 | 15.6 | 20.12 | 16.09 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 8,682.65 | 7,795.32 | 8,077.79 | 7,986.06 | 8,148.4 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,777.67 | 3,690.64 | 3,733.63 | 3,170.56 | 3,525.69 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,808.89 | 2,600.3 | 2,625.27 | 2,648.37 | 2,712.06 | |
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 | -649.12 | 436.5 | -106.94 | -47.36 | -144.74 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 144.05 | 160.59 | 121.56 | 305.23 | 254.75 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -223.51 | -245.13 | -350.06 | -196.25 | -245.4 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -47.06 | -50.87 | 189.42 | -48.89 | 33.9 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -127.56 | -138.97 | -42.22 | 60.09 | 43.25 | |