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 | 1,051.2 | 1,136.6 | 1,521 | 1,984.2 | 1,740 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 260.2 | 287.8 | 279.8 | 394.5 | 502.9 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 40.1 | 97.1 | 101.1 | 129.4 | 227.9 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 43.1 | 84.4 | 99.1 | 107.1 | 179.1 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,467.4 | 1,664.6 | 1,655.6 | 1,817.4 | 1,918.3 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 253.2 | 395.6 | 321.3 | 382.1 | 332.8 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 729.5 | 881.2 | 955.9 | 1,050.8 | 1,197.9 | |
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 | 31.86 | 152.29 | -124.55 | -26.59 | 56.26 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 119.3 | 196 | -46.3 | 80.1 | 228.8 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -80.5 | 2.9 | -115.7 | -106.9 | -113.4 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -25.3 | -22.3 | -15.3 | -27.1 | -39.6 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13.6 | 176.9 | -177.1 | -51.6 | 74.9 | |