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 | 794.31 | 790.91 | 846.43 | 794.63 | 1,036.81 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 406.34 | 412.79 | 429.45 | 380.69 | 594.71 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 143.07 | 139.25 | 145.35 | 82.14 | 276.76 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 96.83 | 101.13 | 96.01 | 51.91 | 190.81 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,394.25 | 3,623.27 | 4,264.81 | 4,595.53 | 5,180.28 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 588.71 | 271.94 | 294.65 | 430.34 | 538.36 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 921.34 | 1,171.92 | 1,322.39 | 1,430.31 | 1,638.29 | |
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 | -159.75 | -98.39 | -172.36 | -236.95 | -204.18 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 117.92 | 231.72 | 243.77 | 217.82 | 290.87 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -346.07 | -300.87 | -335.52 | -389.42 | -474.87 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 229.98 | 104.68 | 96.12 | 171.54 | 194.72 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1.83 | 35.52 | 4.37 | -0.06 | 10.72 | |