Period Ending: | 2014 31/12 | 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 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,342,811 | 5,358,023.07 | 5,994,173.88 | 6,626,996.75 | 6,162,221.36 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +0.93% | +0.28% | +11.87% | +10.56% | -7.01% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,026,942.57 | 5,055,104.34 | 5,632,046.84 | 6,226,911.59 | 5,774,273.89 | |||||||||
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 315,868.43 | 302,918.72 | 362,127.05 | 400,085.16 | 387,947.47 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -4.87% | -4.1% | +19.55% | +10.48% | -3.03% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5.91% | 5.65% | 6.04% | 6.04% | 6.3% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 200,971.54 | 192,091.28 | 213,167.55 | 226,297.32 | 221,418.97 | |||||||||
| |||||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 114,896.89 | 110,827.45 | 148,959.49 | 173,787.84 | 166,528.5 | |||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -15.61% | -3.54% | +34.41% | +16.67% | -4.18% | |||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2.15% | 2.07% | 2.49% | 2.62% | 2.7% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 16,134.12 | 12,676.49 | 20,908.41 | 14,255.79 | 21,262.71 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +79.95% | -21.43% | +64.94% | -31.82% | +49.15% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -66,108.7 | -40,148.9 | -21,802.78 | -34,337.2 | -64,341.15 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 82,242.82 | 52,825.39 | 42,711.19 | 48,592.99 | 85,603.86 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 27,553.44 | 11,505.27 | 17,001.31 | 11,626.34 | -7,120.66 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 158,584.44 | 135,009.21 | 186,869.22 | 199,669.97 | 180,670.55 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -837.95 | -873.28 | 1,403.86 | 492.28 | 5,572.41 | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -139.2 | -959.48 | -340.91 | -110.36 | - | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 163,877.95 | 145,472.23 | 193,571.74 | 187,511.49 | 192,224.21 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -3.74% | -11.23% | +33.06% | -3.13% | +2.51% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3.07% | 2.72% | 3.23% | 2.83% | 3.12% | |||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 31,692.86 | 31,146.65 | 39,748.7 | 36,439.94 | 37,434.83 | |||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 132,185.09 | 114,325.59 | 153,823.04 | 151,071.55 | 154,789.38 | |||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -16,876.35 | -12,530.78 | -14,502.71 | -9,588.84 | -12,691.17 | |||||||||
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 115,308.74 | 101,794.81 | 139,320.33 | 141,482.71 | 142,098.21 | |||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -10.66% | -11.72% | +36.86% | +1.55% | +0.44% | |||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2.16% | 1.9% | 2.32% | 2.13% | 2.31% | |||||||||
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 | 115,308.74 | 101,794.81 | 139,320.33 | 141,482.71 | 142,098.21 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 8.32 | 7.34 | 10.05 | 10.21 | 10.25 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +3.6% | -11.72% | +36.86% | +1.55% | +0.44% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 8.24 | 7.28 | 9.91 | 10.06 | 10.07 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +3.67% | -11.69% | +36.24% | +1.45% | +0.14% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13,861.51 | 13,861.51 | 13,861.51 | 13,861.51 | 13,861.51 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 14,022.69 | 14,022.81 | 14,075.88 | 14,086.79 | 14,105.57 | |||||||||
Dividend Per Share | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4.2 | 4 | 5.2 | 5.3 | 5.4 | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +5% | -4.76% | +30% | +1.92% | +1.89% | |||||||||
EBITDA | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 172,612.48 | 164,020.1 | 211,092.1 | 236,369.16 | 236,787.85 | |||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -11.42% | -4.98% | +28.7% | +11.97% | +0.18% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa |