Period Ending: | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2022 01/01 | 2023 01/01 | 2023 31/12 | 2024 31/12 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 873.45 | 1,032.39 | 1,196.39 | 1,938.6 | 3,251.71 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 454.9 | 502.43 | 601.26 | 1,036.17 | 1,843.46 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 302.47 | 307.76 | 389.09 | 770.4 | 1,409.34 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 279.12 | 306.39 | 402.94 | 729.88 | 1,343.52 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,605.72 | 2,551.08 | 2,900.92 | 3,898.22 | 4,736.73 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 200.81 | 179.61 | 233.15 | 503.87 | 726.69 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,377.46 | 2,336.35 | 2,637.02 | 3,363.21 | 3,986 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -54.89 | 131.98 | 200.38 | 518.61 | 370.12 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 239.53 | 369.75 | 463.66 | 901.87 | 1,262.52 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -71.98 | -660.28 | -180.19 | 258.49 | -357.82 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -91.93 | 634.45 | -128.29 | -9.44 | -781.99 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 72.26 | 337.7 | 157.56 | 1,155.09 | 150.79 | |