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 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 37,616.78 | 42,368.37 | 48,700.35 | 47,171.65 | 46,148.67 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -10.15% | +12.63% | +14.95% | -3.14% | -2.17% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 17,480.88 | 24,735.39 | 26,659.36 | 22,724.34 | 24,812.04 | |||||||||
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 20,135.9 | 17,632.97 | 22,040.99 | 24,447.31 | 21,336.62 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -8.32% | -12.43% | +25% | +10.92% | -12.72% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 53.53% | 41.62% | 45.26% | 51.83% | 46.23% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,358.79 | 5,584.79 | 6,330.71 | 6,480.73 | 8,084.11 | |||||||||
| |||||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 14,777.11 | 12,048.18 | 15,710.28 | 17,966.58 | 13,252.51 | |||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -0.81% | -18.47% | +30.4% | +14.36% | -26.24% | |||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 39.28% | 28.44% | 32.26% | 38.09% | 28.72% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -3,376.46 | -2,802.52 | -2,614.44 | -2,361.44 | -3,062.71 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1.59% | +17% | +6.71% | +9.68% | -29.7% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -3,622.75 | -2,946.17 | -2,872.57 | -3,179.77 | -3,651.44 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 246.29 | 143.65 | 258.13 | 818.32 | 588.73 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 113.37 | -36.86 | -362.62 | -168.15 | 94.9 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 11,514.02 | 9,208.8 | 12,733.22 | 15,436.98 | 10,284.7 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1.99 | 5.46 | 5.17 | -0.8 | -369.13 | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,830.68 | 1,050.36 | 194.92 | 620.96 | 326.81 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13,297.62 | 10,264.84 | 12,925.61 | 15,972.32 | 10,244.59 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1.17% | -22.81% | +25.92% | +23.57% | -35.86% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 35.35% | 24.23% | 26.54% | 33.86% | 22.2% | |||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,760.63 | 1,038.3 | 1,793.09 | 1,580.76 | 1,003.32 | |||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 11,536.99 | 9,226.53 | 11,132.53 | 14,391.56 | 9,241.27 | |||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -42.39 | -104.08 | -153.14 | -124.38 | -117.01 | |||||||||
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 11,494.6 | 9,122.45 | 10,979.39 | 14,267.18 | 9,124.26 | |||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -3.66% | -20.64% | +20.36% | +29.95% | -36.05% | |||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 30.56% | 21.53% | 22.54% | 30.25% | 19.77% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 293.5 | 293.5 | 293.5 | 293.5 | 293.5 | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 11,201.1 | 8,828.95 | 10,685.89 | 13,973.68 | 8,830.76 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 656,917.57 | 517,948.68 | 627,032.38 | 819,955.43 | 518,419.44 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -3.67% | -21.15% | +21.06% | +30.77% | -36.77% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 656,917.57 | 517,948.68 | 627,032.38 | 819,955.43 | 518,419.44 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -3.67% | -21.15% | +21.06% | +30.77% | -36.77% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | |||||||||
Dividend Per Share | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 146,600 | 146,700 | 146,700 | 146,809.79 | 246,651.43 | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +24.98% | +0.07% | 0% | +0.07% | +68.01% | |||||||||
EBITDA | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 21,378.58 | 18,712.75 | 22,603.62 | 25,187.36 | 19,932.25 | |||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +0.03% | -12.47% | +20.79% | +11.43% | -20.86% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 56.83% | 44.17% | 46.41% | 53.4% | 43.19% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 14,777.11 | 12,048.18 | 15,710.28 | 17,966.58 | 13,252.51 | |||||||||