Period Ending: | 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 | 5,235.39 | 5,275.93 | 6,095.01 | 6,297.3 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,846.79 | 2,863.04 | 3,492.69 | 3,328.23 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,684.57 | 2,117.28 | 2,436.66 | 1,641.23 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 758.8 | 1,540.04 | 1,661.71 | 1,757.06 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 45,708.7 | 48,845.92 | 55,018.31 | 56,882.71 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,085.88 | 4,236.14 | 7,936.66 | 5,909.43 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 14,320.15 | 20,028.39 | 20,708.89 | 24,306.21 | |
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 | -1,228.87 | -1,699.65 | -3,100.23 | -4,830.34 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,201.18 | 2,911.37 | 3,344.9 | 3,473.54 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -5,923.87 | -2,361.62 | -8,408.42 | -4,867.77 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7,061.2 | 425.55 | 3,758.12 | 464.08 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,340.25 | 981.6 | -1,413.58 | -937.95 | |