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 | - | - | - | - | - | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,175.23 | 1,336.01 | 1,528.93 | 1,811.79 | 1,910.29 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 900.32 | 1,074.62 | 1,165.32 | 1,394.86 | 1,447.71 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 570.04 | 693.19 | 751.25 | 865.21 | 807.21 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 18,802.97 | 21,065.29 | 22,969.67 | 24,460.65 | 25,154.98 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,516.88 | 3,210.77 | 3,346.82 | 4,306.93 | 4,587.56 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,723.39 | 6,238.89 | 6,820.72 | 7,530.55 | 8,111.91 | |
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 | -560.44 | -116.72 | -28.91 | -681.56 | 433.2 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 532.44 | 936.81 | 912.05 | 992.02 | 1,382.02 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,540.37 | -1,547.42 | -684.69 | -1,643.11 | -745.37 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 594.29 | 1,051.51 | 867.43 | 34.11 | -542.51 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -413.64 | 440.9 | 1,094.79 | -616.98 | 94.14 | |