| 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 | 213.5 | 273.9 | 374.3 | 443.6 | 431.7 | |||||||||
Total Revenues Growth  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +35.13% | +28.29% | +36.66% | +18.51% | -2.68% | |||||||||
Cost Of Revenues  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 62.2 | 88.5 | 130.5 | 138 | 133 | |||||||||
Gross Profit  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 151.3 | 185.4 | 243.8 | 305.6 | 298.7 | |||||||||
Gross Profit Growth  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +39.19% | +22.54% | +31.5% | +25.35% | -2.26% | |||||||||
Gross Profit Margin %  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 70.87% | 67.69% | 65.13% | 68.89% | 69.19% | |||||||||
Other Operating Expenses, Total  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 47.6 | 58.7 | 60.1 | 60.7 | 83.1 | |||||||||
  | |||||||||||||||||||
Operating Income  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 103.7 | 126.7 | 183.7 | 244.9 | 215.6 | |||||||||
Operating Income Growth  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +64.08% | +22.18% | +44.99% | +33.32% | -11.96% | |||||||||
EBIT Margin %  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 48.57% | 46.26% | 49.08% | 55.21% | 49.94% | |||||||||
Net Interest Expenses  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -61.9 | -85.8 | -128.1 | -187.9 | -241.5 | |||||||||
Net Interest Expenses Growth  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -35.75% | -38.61% | -49.3% | -46.68% | -28.53% | |||||||||
Interest Expense, Total  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -61.9 | -87.6 | -138.7 | -290.4 | -365.2 | |||||||||
Interest And Investment Income  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | 1.8 | 10.6 | 102.5 | 123.7 | |||||||||
Other Non Operating Expenses, Total  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.9 | 24.7 | 92.8 | -122.6 | -72.3 | |||||||||
EBT, Excl. Unusual Items  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 42.7 | 65.6 | 148.4 | -65.6 | -98.2 | |||||||||
Gain (Loss) On Sale Of Assets  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | -2 | -29.4 | -59.1 | |||||||||
Other Unusual Items, Total  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 217.7 | 741.9 | 3.5 | -471 | -20.8 | |||||||||
EBT, Incl. Unusual Items  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 267.3 | 942.3 | 214.3 | -642 | -351.9 | |||||||||
EBT, Incl. Unusual Items Growth  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -5.31% | +252.53% | -77.26% | -399.58% | +45.19% | |||||||||
EBT, Incl. Unusual Items Margin  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 125.2% | 344.03% | 57.25% | -144.72% | -81.51% | |||||||||
Income Tax Expense  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 47.7 | 185.8 | 55.2 | -105.1 | -149.5 | |||||||||
Net Income to Company  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 219.6 | 756.5 | 159.1 | -536.9 | -202.4 | |||||||||
Minority Interest  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -0.5 | -1 | 0.4 | 0.3 | - | |||||||||
Net Income  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 219.1 | 755.5 | 159.5 | -536.6 | -202.4 | |||||||||
Net Income Growth  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +7.82% | +244.82% | -78.89% | -436.43% | +62.28% | |||||||||
Net Income Margin %  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 102.62% | 275.83% | 42.61% | -120.96% | -46.88% | |||||||||
Preferred Dividend and Other Adjustments  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 36.1 | 61.5 | 66.3 | 79 | 54.1 | |||||||||
Net Income to Common Excl. Extra Items  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 183 | 694 | 93.2 | -615.6 | -256.5 | |||||||||
Basic EPS - Continuing Operations  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2.15 | 8.1 | 1.09 | -7.17 | -2.99 | |||||||||
Basic EPS - Continuing Operations Growth  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -11.68% | +277.19% | -86.6% | -760.51% | +58.33% | |||||||||
Diluted EPS - Continuing Operations  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2.15 | 8.1 | 1.08 | -7.17 | -2.99 | |||||||||
Diluted EPS - Continuing Operations Growth  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -11.68% | +277.11% | -86.67% | -763.89% | +58.3% | |||||||||
Basic Weighted Average Shares Outstanding  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 85.2 | 85.66 | 85.87 | 85.87 | 85.87 | |||||||||
Diluted Weighted Average Shares Outstanding  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 85.2 | 85.66 | 85.87 | 85.87 | 85.87 | |||||||||
Dividend Per Share  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.1 | 0.15 | 0.15 | - | - | |||||||||
Dividend Per Share Growth  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | +50% | 0% | - | - | |||||||||
EBITDA  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 107.1 | 130 | 188 | 247.2 | 219.2 | |||||||||
EBITDA Growth  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +56.12% | +21.38% | +44.62% | +31.49% | -11.33% | |||||||||
EBITDA Margin %  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 50.16% | 47.46% | 50.23% | 55.73% | 50.78% | |||||||||
EBIT  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 103.7 | 126.7 | 183.7 | 244.9 | 215.6 | |||||||||