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 | 3,999.79 | 4,651.76 | 6,061.33 | 8,845.18 | 9,872.37 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,642.97 | 1,839.89 | 1,926.67 | 3,254.69 | 3,908.91 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,307.07 | 1,572.16 | 1,623.4 | 2,953.91 | 3,563.8 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -423.99 | 372.04 | 245.7 | 569.56 | 904.1 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 11,093.64 | 16,393.89 | 18,108.91 | 25,959.9 | 29,296.08 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,518.7 | 4,081.09 | 3,300.39 | 5,279.17 | 7,054.69 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 56.18 | 2,330.04 | 2,518.68 | 2,986.26 | 3,690.55 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 208.05 | -1,103.62 | -1,645.38 | -2,883.65 | -1,839.93 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,471.18 | 1,873.08 | 1,885.83 | 3,551 | 3,935.5 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,052.05 | -3,468.2 | -2,604.68 | -5,817.7 | -4,564.7 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -933.16 | 2,323.17 | 28.04 | 4,411.47 | -557.44 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -514.03 | 728.05 | -690.81 | 2,144.78 | -1,186.64 | |