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 | - | - | - | - | - | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 324.97 | 367.75 | 380.78 | 484.29 | 492.53 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 203.19 | 223.4 | 223.23 | 287.57 | 263.22 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 221.81 | 247.12 | 217.88 | 253.94 | 314.81 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,533.1 | 4,854.63 | 5,298.97 | 5,538.25 | 6,121.58 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 800.69 | 1,014.49 | 1,307.64 | 1,233.46 | 1,584.69 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,491.23 | 1,630.05 | 1,776.5 | 2,036.35 | 2,280.03 | |
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 | -44.7 | -175.51 | -52.09 | -0.15 | 37.38 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 118.1 | 221.13 | 247.33 | 244.62 | 171.91 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 314.28 | -197.28 | -10.86 | -906.44 | -213.15 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -158.81 | 4.7 | -92.02 | -20.99 | -82.98 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 272.85 | 28.43 | 147.69 | -681.98 | -123.6 | |