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 | - | - | - | - | - | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 423.75 | 545.06 | 650.96 | 671.76 | 638.47 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 401.46 | 513.89 | 610.68 | 547.69 | 501.14 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 238.53 | 303.45 | 276.74 | 222.59 | 179.53 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7,980 | 9,762.2 | 10,253.01 | 10,274.41 | 9,958.15 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,972 | 1,496.5 | 1,844.36 | 1,670.03 | 1,663.44 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 921.82 | 1,223 | 1,270.16 | 1,475.7 | 1,660.5 | |
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 | -1,378 | -1,106.85 | -618.19 | -282.54 | -68.97 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 486.33 | -76.22 | -107.74 | 246.68 | 427.71 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,867.33 | -840.23 | -313.38 | -54.47 | -24.48 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,499.74 | 1,403.18 | 94.87 | -374.19 | -690.22 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 118.74 | 486.73 | -326.29 | -181.98 | -286.99 | |