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 | 8,317.69 | 11,709.71 | 16,999.57 | 15,158.67 | 15,443.19 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,811.41 | 3,079.98 | 3,233.78 | 3,232.43 | 3,321.11 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,003.36 | 2,564.17 | 2,726.01 | 2,908.17 | 3,128.89 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,150.61 | 2,119.12 | 1,811.48 | 1,408.79 | 1,792.46 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 10,616.88 | 12,271.5 | 12,664.11 | 13,738.83 | 15,591.49 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,610.15 | 4,538.39 | 3,845 | 3,877.44 | 3,675.45 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 590.05 | 1,105.22 | 1,032.75 | 1,694.17 | 1,133.86 | |
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 | 155.41 | 286.44 | 86.67 | 1,571.66 | 18.99 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,096.55 | 2,508.48 | 3,439.49 | 3,431.73 | 2,881.59 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,768.3 | -1,025.1 | -646.72 | -1,654.4 | -1,628.77 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 198.89 | -2,202.28 | -2,443.16 | -1,173.45 | -909.54 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 527.14 | -718.9 | 349.61 | 603.88 | 343.28 | |