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 | 1,543.08 | 2,085.62 | 2,254.54 | 2,331.71 | 2,477.67 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 604.27 | 811.77 | 806.96 | 785.08 | 834.19 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 462.87 | 612.4 | 603.49 | 546.74 | 549.41 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 247.79 | 296.37 | 163.84 | 73.52 | 87.93 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 15,127.47 | 17,083.89 | 19,328.81 | 21,124.52 | 23,409.47 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,398.3 | 2,689.34 | 4,147.32 | 4,481.3 | 5,787.91 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,364.78 | 4,581.57 | 4,652.36 | 4,676.43 | 4,767.64 | |
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 | -2,258.92 | -2,244.21 | -1,616.19 | -1,279.52 | -960.66 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 732.96 | 718.41 | 595.05 | 559.09 | 451.46 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2,801.38 | -2,501.04 | -2,012.04 | -1,589.46 | -1,507.18 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,664.12 | 1,202.16 | 1,343.32 | 944.95 | 1,000.2 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -405.13 | -580.74 | -72.6 | -85.21 | -55.32 | |