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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Income Statement | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,373.43 | 6,750.96 | 7,629.68 | 8,086.54 | 9,048.67 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,139.94 | 2,674.54 | 2,919.91 | 3,250.99 | 3,730.46 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,663.97 | 1,951.89 | 2,214.01 | 2,415.76 | 2,769.44 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,298.43 | 1,493.7 | 1,617.5 | 1,843.41 | 1,996.12 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 31,201.88 | 34,511.28 | 38,385.26 | 43,555.03 | 48,448.47 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 8,512.86 | 8,283.48 | 8,148.71 | 9,939.92 | 11,696.26 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13,208.76 | 14,343.52 | 15,735.24 | 17,792.49 | 19,552.91 | |
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 | -1,219.21 | -1,567.44 | -2,255.84 | -1,013.88 | -1,592.29 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,749.21 | 2,730.17 | 3,315.13 | 3,388.88 | 3,680.8 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -4,249.38 | -3,692.77 | -4,113.88 | -4,673.23 | -4,585.52 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,944.43 | 775 | 1,306.35 | 1,466.27 | 1,286.11 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 444.26 | -187.6 | 507.59 | 181.93 | 381.39 | |