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 | 4,681.7 | 4,899.6 | 5,850.6 | 5,505.4 | 5,455.1 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,986.5 | 2,051.3 | 2,250.7 | 2,488.5 | 2,822.4 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 970.7 | 1,050.1 | 1,189.2 | 1,274.4 | 1,451 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -17.6 | 584.9 | 804.1 | 714.3 | 760.4 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 22,040.5 | 24,156.9 | 26,736.6 | 31,077.2 | 31,788.1 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,279.4 | 2,746.2 | 4,660.5 | 5,265.1 | 4,113.4 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,837.8 | 7,272.9 | 7,901.8 | 10,136.3 | 10,668.3 | |
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 | -750.46 | -614.69 | -684.96 | -1,636.16 | -648.33 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,104 | 1,217.9 | 1,409.4 | 1,935.1 | 1,781.5 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -879.1 | -2,204.9 | -2,570.2 | -3,571.6 | -3,213 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -247.7 | 956.3 | 1,141.3 | 3,842.2 | -651 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -22.8 | -30.7 | -19.5 | 2,205.7 | -2,082.5 | |