Period Ending: | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2022 01/01 | 2023 01/01 | 2023 31/12 | 2024 31/12 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,385.31 | 1,934.93 | 2,271.12 | 2,254.02 | 2,395.45 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 483.47 | 683.66 | 810.43 | 801.44 | 729.6 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 176.87 | 234.33 | 225.44 | 173 | 111.44 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 176.06 | 224.54 | 249.47 | 254.4 | 139.38 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,018.7 | 3,006.01 | 3,448.51 | 3,747.08 | 4,087.16 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 387.12 | 455 | 627.71 | 687.95 | 906.33 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,250.25 | 2,363.15 | 2,590.56 | 2,835.62 | 2,866.05 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -210.65 | -105.86 | -138.49 | -105.92 | -355.57 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 121.36 | 252.96 | 167.72 | 129.96 | 0.89 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -463.79 | -180.96 | -350.2 | -293.36 | -307.78 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 418.49 | 582.51 | -4.8 | -43.34 | 47.61 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 76.06 | 653.51 | -187.28 | -206.1 | -262.78 | |