| Period Ending: | 2014 31/12 | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2021 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 | 12,995.04 | 12,832.62 | 13,133.81 | 17,851.06 | 19,352.28 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6,657.72 | 6,676.69 | 6,682.76 | 10,266.84 | 10,051.72 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 344.41 | 174.72 | 406.61 | 2,093.25 | 2,233.83 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 296.65 | 280.22 | 127.49 | 1,647.19 | 1,760.74 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 12,051.82 | 12,239.96 | 12,482.21 | 21,631.52 | 23,765.92 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,746.04 | 4,173.17 | 4,440.67 | 6,846.43 | 7,535.3 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6,202.55 | 6,562.67 | 6,721.14 | 7,664.35 | 7,102.84 | |
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 | 189.57 | 442.82 | 403.06 | - | -3,031.18 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,890.72 | 1,810.09 | 1,589.71 | 4,834.62 | 4,222.16 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,459.15 | -990.75 | -1,169.15 | -3,730.01 | -3,270.95 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -453.81 | -565.06 | -133.91 | 3,330.48 | -3,210.55 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -22.25 | 254.28 | 286.65 | 4,435.08 | -2,259.34 | |