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 | 3,978.32 | 4,232.84 | 5,763.16 | 5,110.83 | 3,685.77 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 374.62 | 271.54 | -40.31 | 301.63 | 236.69 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 247.6 | 81.94 | -191.68 | 139.43 | 69.36 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 106.16 | 101.63 | -233.82 | 92.28 | -241.52 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6,625.61 | 7,591.71 | 8,520.77 | 9,940.79 | 8,430.24 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,281.97 | 2,460.06 | 1,385.25 | 2,960.74 | 1,944.74 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,738.54 | 3,979.82 | 3,693.11 | 3,733.81 | 3,436.95 | |
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 | 347.71 | 536.41 | -1,118.61 | -1,389.98 | -173.53 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 694.12 | 772.73 | 433.85 | 892.85 | 512.32 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -307.62 | -261.95 | -1,298.63 | -1,953.07 | -314.49 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -407.82 | 354.01 | 966.99 | 943.4 | -728.92 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -21.31 | 864.79 | 102.21 | -116.82 | -531.08 | |