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 | - | - | - | - | - | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,878.49 | 3,084.4 | 3,290.29 | 3,777.84 | 3,957.83 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,600.52 | 1,974.69 | 1,879.59 | 2,541.93 | 2,150.53 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 996.34 | 1,177.63 | 1,151.54 | 1,503.36 | 1,545.35 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13,190.86 | 14,640.59 | 16,657.2 | 18,803.91 | 20,508 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,448.86 | 1,397.17 | 1,629.66 | 1,970.09 | 1,850.43 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,853.58 | 3,696.94 | 4,515.84 | 3,507.39 | 4,594.71 | |
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 | 294.99 | -9.22 | -492.45 | -112.16 | -360.25 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,595.54 | 1,701.54 | 1,991.25 | 2,382.26 | 2,775.02 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -970.02 | -1,321.11 | -1,749.32 | -1,914.71 | -1,908.91 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -25.26 | -271.62 | -17.13 | -390.32 | -350.51 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 600.26 | 108.8 | 224.81 | 77.23 | 515.6 | |