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 | 5,963 | 6,335.38 | 6,686.26 | 6,758.57 | 6,087.16 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,787.26 | 1,665.12 | 1,603.54 | 1,540.06 | 1,423.65 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,079.48 | 909.17 | 815.34 | 738.79 | 700.16 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 882.84 | 763.27 | 639.89 | 574.04 | 522.08 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,685.11 | 6,016.89 | 6,621.87 | 7,047.59 | 7,074.66 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 849.44 | 1,005.76 | 1,039.86 | 1,251.83 | 1,347.38 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,832.79 | 4,935.07 | 5,025.78 | 5,087.11 | 5,132.48 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 489.85 | -292.33 | -82.27 | -167.73 | 215.28 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,101.37 | 1,013.78 | 1,066.39 | 810.61 | 997.8 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -999 | -674.6 | -920.29 | -802.51 | -455.59 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -465.52 | -714.64 | -207.17 | -122.78 | -526.5 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -362.95 | -376.11 | -61.07 | -114.68 | 15.71 | |