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 | 1,842.56 | 1,997.74 | 2,861.01 | 2,717.01 | 2,518.46 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 383.89 | 363.76 | 602.03 | 536.91 | 551.05 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 261.12 | 229.4 | 436.98 | 368.64 | 379.6 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 182.21 | 170.37 | 368.07 | 283.34 | 283.83 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,335.95 | 4,415.89 | 4,455.24 | 4,568.61 | 4,934.41 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,813.13 | 388.41 | 774.01 | 995.02 | 1,215.85 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,989.78 | 2,043.94 | 2,177.13 | 2,171.36 | 2,062.74 | |
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 | -197.08 | -204.78 | 158.49 | 157.52 | -104.02 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 496.33 | 216.8 | 541.76 | 713.87 | 479.23 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -541.22 | -138.18 | -352.08 | -571.33 | -626.65 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 281.31 | -172.42 | -361.23 | -177.87 | 158.96 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 236.42 | -93.8 | -171.55 | -35.33 | 11.54 | |