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 | 1,451.17 | 1,346.81 | 1,368.94 | 1,391.87 | 1,204.17 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,634.67 | 455.69 | 810.01 | 835.2 | 698.84 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,347.64 | 164.83 | 504.84 | 547.99 | 559.51 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 701.87 | -8.8 | 243.23 | 341.62 | 431.27 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,720.59 | 3,964.96 | 3,716.95 | 3,689.05 | 3,547.85 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,963.95 | 993.37 | 1,016.69 | 1,253.71 | 1,149.28 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,911.74 | 1,907.66 | 1,871.61 | 1,822.14 | 1,594.52 | |
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 | 1,463.61 | -1,027.97 | 644.07 | 708.63 | 707.91 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 506.11 | -809.73 | 457.46 | 550.59 | 559.18 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -34.95 | -27.17 | -31.85 | -18.16 | -13.24 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -482.81 | -88.34 | -389.7 | -325.29 | -513.86 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -11.66 | -925.24 | 35.91 | 207.13 | 32.08 | |