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 | 2,252,072.79 | 2,422,658.84 | 2,738,939.59 | 2,752,292.11 | 2,792,395.46 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +9.83% | +7.57% | +13.06% | +0.49% | +1.46% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 167,331.17 | 194,451.04 | 220,125.78 | 212,718.61 | 226,453.7 | |||||||||
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,084,741.62 | 2,228,207.8 | 2,518,813.81 | 2,539,573.5 | 2,565,941.76 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +10.59% | +6.88% | +13.04% | +0.82% | +1.04% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 92.57% | 91.97% | 91.96% | 92.27% | 91.89% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,924,792.76 | 1,982,695.45 | 2,210,196.76 | 2,234,487.82 | 2,281,129.76 | |||||||||
| |||||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 159,948.86 | 245,512.35 | 308,617.05 | 305,085.68 | 284,812 | |||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +27.18% | +53.49% | +25.7% | -1.14% | -6.65% | |||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7.1% | 10.13% | 11.27% | 11.08% | 10.2% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -94,430.34 | -90,983.13 | -109,901.06 | -118,491.22 | -138,419.81 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -0.29% | +3.65% | -20.79% | -7.82% | -16.82% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -95,649.56 | -92,303.23 | -115,135.72 | -140,707.76 | -161,093.07 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,219.22 | 1,320.1 | 5,234.66 | 22,216.54 | 22,673.27 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 166.44 | -4,283.55 | -55,399.26 | -25,992.5 | -6,597.43 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 65,684.96 | 150,245.68 | 143,316.73 | 160,601.96 | 139,794.76 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -5,000.29 | -2,747.25 | -4,140.53 | -2,968.17 | -4,064.27 | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,833.83 | -762.67 | -1,457.4 | -685.3 | -4,653.42 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 57,644.88 | 150,414.61 | 137,583.84 | 161,436.61 | 133,400.01 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +47.67% | +160.93% | -8.53% | +17.34% | -17.37% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2.56% | 6.21% | 5.02% | 5.87% | 4.78% | |||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 16,130.46 | 36,836.41 | 49,255.32 | 46,231.56 | 30,689.5 | |||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 41,514.43 | 113,578.2 | 88,328.52 | 115,205.05 | 102,710.51 | |||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,444.86 | 5,171.37 | 6,062.84 | 4,786.01 | 4,065.15 | |||||||||
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 45,959.28 | 118,749.57 | 94,391.36 | 119,991.07 | 106,775.66 | |||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +45.04% | +158.38% | -20.51% | +27.12% | -11.01% | |||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2.04% | 4.9% | 3.45% | 4.36% | 3.82% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 45,959.28 | 118,749.57 | 94,391.36 | 119,991.07 | 106,775.66 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,562.02 | 3,686.89 | 2,576.6 | 3,275.4 | 2,924.08 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -41.98% | +136.03% | -30.11% | +27.12% | -10.73% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,562.02 | 3,686.89 | 2,576.6 | 3,275.4 | 2,924.08 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -41.98% | +136.03% | -30.11% | +27.12% | -10.73% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 29.42 | 32.21 | 36.63 | 36.63 | 36.52 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 29.42 | 32.21 | 36.63 | 36.63 | 36.52 | |||||||||
Dividend Per Share | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | 900 | 1,200 | 1,200 | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | +33.33% | 0% | |||||||||
EBITDA | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,098,683.23 | 1,206,202.75 | 1,379,612.76 | 1,378,946.76 | 1,362,641.53 | |||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +9.26% | +9.79% | +14.38% | -0.05% | -1.18% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 48.79% | 49.79% | 50.37% | 50.1% | 48.8% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 159,948.86 | 245,512.35 | 308,617.05 | 305,085.68 | 284,812 | |||||||||