| 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 | 7,788.51 | 8,710.89 | 7,188.31 | 9,240.09 | 8,472.47 | |
Gross Profit  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 943.49 | 1,004.73 | 981.96 | 1,072.04 | 1,033.85 | |
Operating Income  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 184.23 | 213.89 | 198.34 | 284.67 | 193.83 | |
Net Income  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 138.88 | 159.91 | 136.36 | 109.41 | 25.28 | |
Total Assets  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,985.53 | 5,836.76 | 6,218.96 | 6,636.05 | 7,223.47 | |
Total Current Liabilities  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,592.21 | 3,337.75 | 3,649.24 | 4,037.21 | 4,448.53 | |
Total Equity  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,278.01 | 2,391.1 | 2,484.25 | 2,526.15 | 2,510.6 | |
Levered Free Cash Flow  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 657.63 | -182.85 | 209.89 | 153.65 | -712.91 | |
Cash from Operations  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 279.19 | -314.69 | 736.85 | -226.98 | -497.72 | |
Cash from Investing  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -26.4 | -45 | -102.48 | -118.28 | -14.76 | |
Cash from Financing  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 176.76 | -35.14 | -538.67 | 509.59 | 357.24 | |
Net Change in Cash  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 429.56 | -394.84 | 95.7 | 164.33 | -155.24 | |