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 | 1,689.54 | 1,995.31 | 2,931.29 | 5,608.83 | 7,021.82 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 983.13 | 1,323.68 | 1,159.39 | 811.98 | 740.59 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 908.52 | 1,252.6 | 1,072.1 | 690.49 | 622.42 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 620.78 | 853.43 | 781.69 | 525.26 | 484.59 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6,708.05 | 6,632.89 | 10,412.56 | 14,507.03 | 21,075.62 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 976.45 | 900.28 | 1,108.27 | 1,722.54 | 4,851.53 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,898.82 | 3,392.25 | 5,727.99 | 6,052.02 | 6,224.63 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 145.34 | 872.52 | -830.38 | -3,512.28 | -1,104.71 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,138.14 | 1,346.89 | 730.48 | 964.3 | 853.8 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2,734.53 | 336.47 | -3,140.08 | -4,298.32 | -4,140.37 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 271.42 | -1,170.26 | 2,505.6 | 3,055.9 | 3,104.31 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,322.45 | 512.75 | 92.13 | -280.65 | -182.27 | |