Income StatementLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Total Revenues

64,234

53,473

43,649

53,309

47,071

39,087

50,069

46,378

44,378

34,560

33,794

Total Revenues %Chg

32.3%

22.5%

-18.1%

13.3%

20.4%

-21.9%

8%

4.5%

28.4%

2.3%

-10.2%

Cost of Sales

37,486

29,040

21,366

32,589

28,702

20,669

31,004

29,401

28,637

24,005

25,241

Gross Profit

26,748

24,433

22,283

20,720

18,369

18,418

19,065

16,977

15,741

10,555

8,553

Gross Profit Margin

41.6%

45.7%

51.1%

38.9%

39%

47.1%

38.1%

36.6%

35.5%

30.5%

25.3%

Selling, General & Administrative Expenses

9,968

9,427

8,600

8,219

6,712

6,749

6,991

6,792

6,442

4,358

4,131

Depreciation & Amortization Expenses

5,581

5,167

4,613

4,317

3,852

3,712

3,391

3,246

3,163

2,240

2,024

Other Operating Expenses

—

190

419

3,006

—

—

423

2,123

4,565

1,376

536

Operating Profit

10,679

9,649

8,651

5,178

7,805

7,957

8,260

4,816

1,571

2,581

1,862

Operating Margin

16.6%

18%

19.8%

9.7%

16.6%

20.4%

16.5%

10.4%

3.5%

7.5%

5.5%

Interest and Investment Income

2,330

2,304

1,816

2,056

1,600

1,136

1,503

1,509

1,102

428

475

Interest Expense

-4,895

-4,419

-3,812

-3,179

-2,655

-2,790

-2,663

-2,703

-2,556

-1,590

-1,624

Non-Operating Income

72

-235

1,224

487

979

-2,113

435

-52

452

1,032

-702

Total Non-Operating Income

-2,493

-2,350

-772

-636

-76

-3,767

-725

-1,246

-1,002

-130

-1,851

Income Before Provision for Income Taxes

8,186

7,299

7,879

4,542

7,729

4,190

7,535

3,570

569

2,451

11

Provision for Income Taxes

1,910

1,668

1,821

1,604

1,415

774

1,708

237

-2,697

142

170

Consolidated Net Income

6,276

5,631

6,058

2,938

6,314

3,416

5,827

3,333

3,266

2,309

-159

Net Income Attributable to Minority Interests and Other

250

190

-133

-65

125

53

122

451

407

240

-410

Net Income Attributable to Preferred Dividends

413

388

352

414

373

380

383

367

330

293

288

Net Income Attributable to Discontinued Operations

—

—

—

—

—

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

5,613

5,053

5,839

2,589

5,816

2,983

5,322

2,515

2,529

1,776

-37

Basic EPS

2.6

2.3

2.8

1.3

2.9

1.5

2.6

1.5

1.7

2

-0

Diluted EPS

2.6

2.3

2.8

1.3

2.9

1.5

2.6

1.5

1.7

1.9

-0

Basic Weighted Average Shares Outstanding

2,179.5

2,155

2,056

2,025

2,023

2,020

2,017

1,724

1,525

911

847

Total Shares Outstanding

2,181

2,178

2,125

2,025

2,026

2,026

2,025

2,022

1,695

943

868

Diluted Weighted Average Shares Outstanding

2,184

2,158

2,058

2,029

2,025

2,021

2,020

1,727

1,532

918

847

EBITDA

16,260

14,816

13,264

9,495

11,657

11,669

11,651

8,062

4,734

4,821

3,886

Effective Tax Rate

23.3%

22.9%

23.1%

35.3%

18.3%

18.5%

22.7%

6.6%

-474%

5.8%

1,545.5%