Period Ending: | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2021 31/12 | 2023 01/01 | 2023 31/12 | 2024 31/12 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,032.46 | 3,484.74 | 3,754.25 | 4,166.58 | 4,234.97 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 882.47 | 985.87 | 1,154.99 | 1,346.37 | 1,381.99 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 391.89 | 433.63 | 559.84 | 632.99 | 583.87 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 256.82 | 303.65 | 408.66 | 433.27 | 320.42 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 10,991.02 | 11,608.2 | 13,112.32 | 14,239.47 | 17,077.83 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,448.17 | 5,231.05 | 5,438.47 | 6,082.97 | 6,598.07 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,753.46 | 4,925.36 | 5,814.17 | 6,211.24 | 6,555.3 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 264.02 | -1,054.42 | -1,286.58 | -346.11 | -158.48 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 269.01 | 438.87 | 350.46 | 634.32 | 1,013.66 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -680.43 | -1,380.74 | -1,211.88 | -937.38 | -1,186.48 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,691.63 | 201.73 | 698.78 | 277.02 | 663.91 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,003.28 | -857.69 | -144.48 | -13.29 | 504.36 | |