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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 22,383.03 | 24,634.16 | 27,155.69 | 30,026.52 | 33,019.2 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 11,502.59 | 12,494.78 | 13,199.9 | 13,936.57 | 15,046.25 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6,435.46 | 6,883.6 | 6,576.14 | 6,208.04 | 6,091.04 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,353.37 | 3,468.61 | 3,584.78 | 2,841.84 | 2,286.74 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 49,757.01 | 53,784.58 | 60,608.29 | 68,484.28 | 73,282.21 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,797.74 | 11,223.29 | 9,057.62 | 11,474.12 | 7,296.75 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 33,877.02 | 35,007.57 | 36,181.76 | 35,854.93 | 35,656.78 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,503.93 | 483.08 | -7,048.71 | -4,546.49 | 2,118.2 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13,386.5 | 11,488.3 | 10,268.54 | 13,392.75 | 13,730.17 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -7,243.23 | -8,815.25 | -14,113.7 | -14,019.47 | -8,004.38 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -4,097.32 | -3,237.95 | 1,526.83 | 849.2 | -3,028.94 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,049.53 | -563.19 | -2,311.95 | 154.41 | 2,688.76 | |