| Period Ending: | 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 | 2025 31/12 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 14,690.2 | 18,701.6 | 19,153.4 | 19,285.1 | 19,414.6 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,813.8 | 4,892.3 | 4,890.7 | 4,788.2 | 4,867.7 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 890.6 | 1,343.4 | 1,267.6 | 1,083.2 | 1,093.4 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 597.2 | 922.3 | 774.7 | 339.1 | 588.9 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 11,553.7 | 12,909.7 | 13,649.6 | 14,408.2 | 14,366.6 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,253.4 | 4,343.9 | 3,845.1 | 4,715.7 | 4,153.5 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,560.9 | 5,281.9 | 5,531.2 | 5,569.9 | 5,405.7 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 249.09 | 538.26 | 759.06 | 834.01 | 573.31 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 717.7 | 840.1 | 942.1 | 876.9 | 795.8 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -542.3 | -182.1 | -709.3 | -565.4 | -400.7 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -299.7 | -286.6 | -200.8 | -363.6 | -215.7 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -111.9 | 321.8 | 17.4 | -29.4 | 154.2 | |