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 | 6,192.95 | 5,817.75 | 5,701.2 | 5,848.33 | 5,112.46 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,331.27 | 3,973.11 | 3,726.67 | 3,784.66 | 3,473.7 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,820.46 | 3,471.47 | 3,191.81 | 3,313.17 | 3,171.58 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,951.46 | 3,103.91 | 2,967.05 | 2,932.33 | 2,790.94 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 22,842.44 | 22,503.9 | 21,489.92 | 20,277.36 | 20,200.64 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,406.06 | 3,021.6 | 2,199.98 | 1,115.14 | 2,669.79 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13,699.61 | 14,195.16 | 14,750.26 | 15,281.86 | 15,710.86 | |
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 | 3,041.89 | 2,844.21 | 2,575.02 | 3,399.67 | 2,090.12 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,081.95 | 3,772.23 | 3,669.76 | 3,739.73 | 3,163.13 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -639.31 | -610.6 | 305.38 | 877 | -481.42 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -3,427.24 | -3,186.83 | -3,979.98 | -4,084.14 | -3,079.33 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 15.4 | -25.21 | -4.84 | 532.59 | -397.61 | |