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 | 1,205.48 | 1,370.1 | 1,353.42 | 1,286.43 | 1,330.27 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 528.75 | 568.59 | 494.02 | 444.33 | 462.82 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 413.03 | 431 | 398.16 | 341.47 | 310.82 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 247.22 | 241.93 | 203.22 | 209.9 | 177.24 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6,668.54 | 7,073.32 | 7,140.57 | 7,054.79 | 7,188.08 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,651.43 | 2,156.12 | 1,272.82 | 1,500.66 | 1,521.23 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,458.32 | 2,661.02 | 2,841.02 | 3,012.63 | 3,148.48 | |
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 | -741.54 | -586.71 | -364.3 | -58.25 | 97.78 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 369.44 | 537.2 | 597.24 | 609.19 | 536.25 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -996.57 | -750.76 | -678.33 | -477.04 | -344.01 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 567.41 | 49.12 | -180.9 | -351.4 | -135.56 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -59.72 | -164.45 | -261.99 | -219.25 | 56.68 | |