Period Ending: | 2012 31/12 | 2013 31/12 | 2014 31/12 | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2021 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 | 12,663.26 | 13,171.71 | 12,995.04 | 12,832.62 | 13,133.81 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6,587.27 | 6,771.24 | 6,657.72 | 6,676.69 | 6,682.76 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 247.89 | 131.8 | 344.41 | 174.72 | 406.61 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 392.83 | 32.22 | 296.65 | 280.22 | 127.49 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 11,935.36 | 11,801.98 | 12,051.82 | 12,239.96 | 12,482.21 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,619.62 | 4,160.55 | 3,746.04 | 4,173.17 | 4,440.67 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,593.36 | 5,933.56 | 6,202.55 | 6,562.67 | 6,721.14 | |
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 | -65.12 | -93.04 | 189.57 | 442.82 | 403.06 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,409.37 | 1,432.61 | 1,890.72 | 1,810.09 | 1,589.71 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,099.54 | -921.88 | -1,459.15 | -990.75 | -1,169.15 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 354.78 | -1,035.68 | -453.81 | -565.06 | -133.91 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 664.41 | -524.95 | -22.25 | 254.28 | 286.65 | |