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 | 484.1 | 532.21 | 554.91 | 671.8 | 724.22 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 180.35 | 161.25 | 125.05 | 111.48 | 194.78 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 160.53 | 139.24 | 106.22 | 72.71 | 155.73 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 87.88 | 65.15 | 65.15 | 6 | 98.58 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,181.31 | 2,252.71 | 2,390.99 | 2,315.18 | 2,414.74 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 169.29 | 307.12 | 224.69 | 200.53 | 231.55 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,166.99 | 1,145.43 | 1,197.94 | 1,173.71 | 1,248.74 | |
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 | 138.37 | 104.85 | -133.39 | 5.69 | 78.51 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 196 | 189.58 | 55.51 | 163.21 | 249.15 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -21.61 | -103.3 | -198.11 | -102.51 | -113.32 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -166.43 | 7.8 | 29.58 | -64.41 | -39.64 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7.97 | 94.09 | -113.02 | -3.71 | 98.76 | |