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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,861.6 | 7,250.47 | 8,310.74 | 9,508.44 | 11,200.43 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,852.79 | 2,316.43 | 2,732.67 | 3,253.82 | 3,729.71 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,114.86 | 1,466.15 | 1,700.49 | 2,095.65 | 2,356.26 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,055.48 | 1,376.62 | 1,650.75 | 2,046.01 | 2,315.29 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9,481.17 | 10,827.37 | 12,584.12 | 15,798.04 | 20,557.93 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,693.73 | 2,047.72 | 2,590.31 | 3,299.16 | 4,161.81 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,088.53 | 5,527.08 | 6,105.66 | 6,766.24 | 7,612.65 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 923.96 | 283.9 | 591.59 | -1,239.46 | -2,117.97 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,234.29 | 2,182.79 | 2,843.68 | 3,244.15 | 2,970.4 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -811.98 | -1,247.52 | -1,939.4 | -3,486.63 | -3,775.36 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -279.71 | -630.7 | -801.12 | 115.87 | 1,075.29 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,142.6 | 304.57 | 103.16 | -126.61 | 270.32 | |