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 | 21,512.27 | 21,335.93 | 20,434.71 | 22,753.3 | 30,639.07 | |||||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +10.3% | -0.82% | -4.22% | +11.35% | +34.66% | |||||||||||
Total Operating Expenses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 12,383.4 | 11,768.4 | 12,739.66 | 13,745.5 | 14,995.28 | |||||||||||
| |||||||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9,128.87 | 9,567.53 | 7,695.05 | 9,007.8 | 15,643.79 | |||||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1.85% | +4.81% | -19.57% | +17.06% | +73.67% | |||||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 42.44% | 44.84% | 37.66% | 39.59% | 51.06% | |||||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2,059.35 | -2,250.37 | -2,466.21 | -2,813.43 | -3,758.77 | |||||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 674.25 | -523.03 | 173.43 | 1,841.84 | -3,199.61 | |||||||||||
| |||||||||||||||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 8,145.73 | 7,005.34 | 5,472.82 | 8,157.97 | 8,986.65 | |||||||||||
Gain (Loss) on Sale of Investments | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -74.33 | -340.65 | -130.32 | - | - | |||||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -18.35 | -1.13 | -34.11 | 3 | -10.78 | |||||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 8,071.38 | 6,663.57 | 5,308.39 | 8,160.97 | 8,975.86 | |||||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -8.71% | -17.44% | -20.34% | +53.74% | +9.99% | |||||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,375.18 | 1,748.72 | 1,539.29 | 2,013.2 | 3,104.58 | |||||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,639.43 | 4,545.79 | 3,754.14 | 6,141.41 | 5,870.46 | |||||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -143.92 | -45.33 | -80.81 | -218.63 | -276.89 | |||||||||||
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,495.51 | 4,500.45 | 3,673.33 | 5,922.78 | 5,593.57 | |||||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -15.76% | -18.11% | -18.38% | +61.24% | -5.56% | |||||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 25.55% | 21.09% | 17.98% | 26.03% | 18.26% | |||||||||||
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 | 5,552.29 | 4,869.51 | 3,688.29 | 5,929.13 | 5,594.4 | |||||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2.25 | 1.98 | 1.12 | 1.81 | 1.9 | |||||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -17.71% | -12.3% | -43.17% | +60.89% | +4.94% | |||||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2.25 | 1.98 | 1.12 | 1.81 | 1.9 | |||||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -17.71% | -12.3% | -43.17% | +60.89% | +4.94% | |||||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,464.84 | 2,464.84 | 3,284.84 | 3,282.04 | 2,951.03 | |||||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,464.84 | 2,464.84 | 3,284.84 | 3,282.04 | 2,951.03 | |||||||||||
Dividend Per Share | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.91 | - | 0.53 | 1 | 1.13 | |||||||||||
Dividend Per Share Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +6.02% | - | - | +88.06% | +13.06% | |||||||||||
EBITDA | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 12,122.63 | 13,121.61 | 11,323.46 | 11,941.46 | 19,678.9 | |||||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +1.39% | +8.24% | -13.7% | +5.46% | +64.79% | |||||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 56.35% | 61.5% | 55.41% | 52.48% | 64.23% | |||||||||||
EBIT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9,128.87 | 9,567.53 | 7,695.05 | 9,007.8 | 15,643.79 | |||||||||||