Period Ending: | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2022 01/01 | 2023 01/01 | 2023 31/12 | 2024 31/12 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,403.4 | 5,646.83 | 6,355.79 | 6,521.86 | 6,610.67 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,298.62 | 1,923.1 | 2,504.44 | 2,616.93 | 2,693.51 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,022.88 | 1,536.98 | 1,944.11 | 1,979.42 | 2,071.32 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 617.22 | 968.21 | 1,056.19 | 1,075.04 | 1,141.47 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13,490.75 | 21,754.78 | 25,507.39 | 29,128.17 | 30,708.01 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,551.01 | 5,065.55 | 5,892.53 | 6,550.26 | 6,847.48 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,302.39 | 6,353.72 | 7,418.76 | 8,484.06 | 9,557.04 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,118.04 | -3,249.83 | -1,367.64 | -1,708.68 | -650.53 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 958.82 | 1,272.98 | 1,645.12 | 1,502.12 | 1,077.35 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2,508.65 | -6,151.61 | -2,382.18 | -2,743.54 | -1,108.12 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,624.5 | 4,257.42 | 836.21 | 1,153.95 | -303.94 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,074.67 | -621.22 | 99.16 | -87.47 | -334.71 | |