| Period Ending: | 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 | 2025 31/12 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7,229.09 | 7,075.95 | 7,410.31 | 7,773.64 | 8,093.47 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,669.57 | 1,774.75 | 1,987.77 | 2,164.77 | 1,980.37 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 176.17 | 39.57 | 124.67 | 231.26 | 65.26 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 182.63 | 63.63 | 144.47 | 99.89 | 63.16 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 10,788.73 | 9,857.04 | 10,308.99 | 10,568.55 | 10,219.52 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,645.21 | 4,813.87 | 5,153.25 | 5,456.56 | 5,335.83 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,621.31 | 4,597.68 | 4,689.55 | 4,713.93 | 4,536.83 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -292.8 | 77.92 | 487.43 | 170.13 | 512.06 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 14.86 | 703.17 | 817.27 | 835.51 | 469.58 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -488.72 | -246.93 | -410.6 | -747.64 | -234.06 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 589.42 | -207.66 | -47.74 | -472.51 | -409.07 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 113.32 | 252.46 | 369.03 | -357.02 | -140.94 | |