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 | 169,439.19 | 205,079.5 | 246,724.79 | 254,396.69 | 245,550.92 | |||||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2.39% | +21.03% | +20.31% | +3.11% | -3.48% | |||||||||||
Total Operating Expenses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 147,441.44 | 214,067.69 | 247,879.11 | 233,300.54 | 218,963.83 | |||||||||||
| |||||||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 21,997.75 | -8,988.19 | -1,154.32 | 21,096.16 | 26,587.1 | |||||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +17.2% | -140.86% | +87.16% | +1,927.58% | +26.03% | |||||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 12.98% | -4.38% | -0.47% | 8.29% | 10.83% | |||||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -9,229.62 | -8,798.2 | -9,962.13 | -8,938.08 | -7,786.46 | |||||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -109.9 | 216.89 | 415.81 | -311.39 | -538.67 | |||||||||||
| |||||||||||||||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 14,644.83 | -16,415.47 | -9,284.51 | 15,150.47 | 20,110.86 | |||||||||||
Gain (Loss) on Sale of Investments | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1.57 | - | - | -5.98 | -4.91 | |||||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -612.25 | 540.67 | 163.83 | -313.99 | -585.61 | |||||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 8,814.13 | -14,020.09 | -9,702.68 | 13,001.83 | 18,086.11 | |||||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +89.02% | -259.06% | +30.79% | +234% | +39.1% | |||||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,110.41 | -1,603.71 | 382.21 | 3,919.37 | 3,976.57 | |||||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,703.72 | -12,416.38 | -10,084.89 | 9,082.47 | 14,109.55 | |||||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,138.73 | 2,410.27 | 2,697.77 | -636.91 | -3,974.05 | |||||||||||
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,564.99 | -10,006.11 | -7,387.12 | 8,445.56 | 10,135.49 | |||||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +191.51% | -319.19% | +26.17% | +214.33% | +20.01% | |||||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2.69% | -4.88% | -2.99% | 3.32% | 4.13% | |||||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,770.47 | 2,137.42 | 2,191.95 | 2,916.28 | 2,924.43 | |||||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,794.52 | -12,143.53 | -9,579.07 | 5,529.28 | 7,211.06 | |||||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.18 | -0.77 | -0.61 | 0.35 | 0.46 | |||||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +217.55% | -534.55% | +21.12% | +157.72% | +30.42% | |||||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.18 | -0.77 | -0.61 | 0.35 | 0.46 | |||||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +217.55% | -534.55% | +21.12% | +157.36% | +31.25% | |||||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 15,698.09 | 15,698.09 | 15,698.09 | 15,698.09 | 15,698.09 | |||||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 15,698.09 | 15,698.09 | 15,698.09 | 15,698.09 | 15,698.09 | |||||||||||
Dividend Per Share | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.18 | - | - | 0.2 | 0.27 | |||||||||||
Dividend Per Share Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +33.33% | - | - | - | +35% | |||||||||||
EBITDA | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 42,828.46 | 12,344.03 | 22,149.93 | 45,754.31 | 51,837.08 | |||||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +9.03% | -71.18% | +79.44% | +106.57% | +13.29% | |||||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 25.28% | 6.02% | 8.98% | 17.99% | 21.11% | |||||||||||
EBIT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 21,997.75 | -8,988.19 | -1,154.32 | 21,096.16 | 26,587.1 | |||||||||||