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 | 1,540.06 | 1,789.2 | 2,375.07 | 2,622.56 | 2,798.35 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 701.87 | 882.65 | 1,147.34 | 1,204.21 | 1,467.91 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 657.68 | 825.49 | 1,068.82 | 1,124.85 | 1,401.58 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 465.25 | 587.58 | 788.83 | 797.43 | 928.98 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,585.38 | 4,285.81 | 6,659.13 | 6,696.16 | 6,699.99 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 666.01 | 627.93 | 1,570.75 | 1,435.15 | 647.75 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,072.07 | 2,668.88 | 3,275.96 | 3,306.21 | 3,488.23 | |
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 | 562.41 | 361.5 | 99.69 | 669.36 | 348.24 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 718.76 | 579.06 | 1,233.44 | 1,224.21 | 1,092.15 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -132.95 | -98.93 | -860.53 | -337.95 | -330.23 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -682.73 | -865.4 | -324.33 | -610.97 | -872.06 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -63.3 | -357.1 | 32.64 | 263.32 | -111.11 | |