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 | 5,993.06 | 8,109.51 | 8,568.3 | 8,623.29 | 8,442.13 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 868.86 | 1,322.86 | 1,007.31 | 1,292.4 | 1,347.77 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 519.02 | 912.43 | 1,217.39 | 1,255.4 | 1,243.8 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 265.18 | 488.59 | 640.57 | 315.48 | 464.91 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9,366.38 | 11,237.85 | 12,309.4 | 13,097.41 | 14,406.94 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,875.69 | 3,459.49 | 4,162.84 | 5,112.76 | 5,673.72 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,230.55 | 3,486.81 | 3,956.9 | 4,191.15 | 5,139.62 | |
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 | -383.52 | -613.97 | -571.43 | 503.86 | 1,387.16 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 997.63 | 123.37 | 897 | 538.75 | 1,748.49 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -994.1 | -1,158.73 | -1,987.5 | -1,292.58 | -1,453.76 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 70.88 | 1,073.66 | 1,068.74 | 667.94 | -177.28 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 74.41 | 38.3 | -21.76 | -85.89 | 117.46 | |