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 | 1,149.89 | 1,775.31 | 2,430.06 | 2,192.98 | 1,951.34 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 623.11 | 948.62 | 1,135.92 | 1,178.28 | 1,165.61 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 287.47 | 479.6 | 589.65 | 552.49 | 528.33 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 162.09 | 244.27 | 195.15 | 267.69 | 248.02 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6,976.53 | 8,733.95 | 8,343.93 | 8,350.14 | 8,717.71 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,039.44 | 2,805.14 | 2,467.45 | 2,002.63 | 2,431.69 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,297.38 | 1,495.21 | 1,499.56 | 1,688.56 | 1,759.54 | |
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 | -1,428.34 | -873.94 | 29.13 | -274.18 | -627.46 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 256.88 | 346.64 | 642.38 | 681.55 | 502.63 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,268.33 | -1,282.64 | -373.16 | -611.18 | -934.73 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,003.26 | 906.39 | -173.38 | -212.55 | 297.02 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 14.71 | -23.85 | 65.65 | -153.15 | -129.12 | |