|
Revenue
|
8.76M | 8.81M | 0.88M | 0.01M | 0.01M | 0.01M | 0.01M | 8.09M | 8.37M | 8.90M | 9.27M | 9.93M | 10.60M | 11.27M | 11.72M | 12.57M | 12.90M | 13.76M | 14.32M | 15.74M | 17.22M | 17.85M | 19.15M | 20.22M | 21.84M | 24.16M | 25.30M | 26.56M | 28.08M | 30.39M | 31.53M | 32.45M | 33.17M | 34.05M | 37.45M | 42.35M | 44.92M | 48.08M | 52.13M | 55.81M | 57.53M | 63.81M | 71.42M | 77.83M | 82.55M | 87.54M | 91.41M | 98.34M | 104.88M | 110.06M | 116.53M | 126.62M | 129.90M | 136.81M | 144.16M | 149.45M | 152.57M | 154.33M | 160.73M | 169.16M | 175.53M | 183.22M | 190.49M |
|
Depreciation & Amortization - Total
|
| | | | | 1.55M | 1.52M | 1.45M | 1.46M | 1.41M | 1.47M | 1.61M | 1.78M | 1.74M | 1.87M | 1.97M | 2.03M | 2.15M | 2.34M | 2.57M | 2.94M | 3.24M | 2.78M | 3.38M | 3.61M | 3.97M | 4.32M | 4.51M | 4.73M | 5.13M | 5.22M | 5.68M | 5.96M | 6.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
1.20M | 1.15M | 1.40M | 1.44M | 1.52M | 1.09M | 1.61M | 1.41M | 1.43M | 1.32M | 1.53M | 1.49M | 1.59M | 1.59M | 1.28M | 1.59M | 1.62M | 1.75M | 1.67M | 1.67M | 1.74M | 1.77M | 1.81M | 2.04M | 2.04M | 2.02M | 1.75M | 2.48M | 2.36M | 2.45M | 2.13M | 2.86M | 3.11M | 2.95M | 2.76M | 4.04M | 3.88M | 3.83M | 3.82M | 4.66M | 4.59M | 4.76M | 6.79M | 6.88M | 6.24M | 5.69M | 6.65M | 7.62M | 7.65M | 6.99M | 7.86M | 8.82M | 8.42M | 8.84M | 8.70M | 9.52M | 9.71M | 9.11M | 8.90M | 10.77M | 11.33M | 10.89M | 11.07M |
|
Other Operating Expenses
|
2.25M | 2.29M | 6.39M | 2.47M | 2.35M | 1.39M | -0.01M | 0.84M | 0.92M | 0.88M | 0.56M | 1.03M | 1.22M | 1.29M | 1.18M | 1.74M | 4.56M | 2.03M | 1.74M | 2.32M | 2.46M | 2.88M | 3.07M | 3.40M | 4.42M | 3.83M | 4.43M | 5.12M | 5.92M | 6.18M | 1.62M | 5.98M | 7.12M | 6.25M | 14.63M | 15.64M | 17.22M | 17.12M | 19.53M | 21.17M | 23.43M | 27.82M | 28.95M | 30.73M | 32.55M | 34.63M | 39.19M | 41.66M | 44.47M | 48.24M | 50.88M | 56.86M | 59.76M | 64.46M | 67.44M | 71.07M | 67.66M | 72.15M | 76.61M | 79.97M | 83.10M | 85.53M | 88.49M |
|
Operating Expenses
|
3.54M | 3.54M | 7.97M | 4.09M | 4.05M | 4.21M | 3.30M | 3.88M | 4.00M | 3.71M | 3.67M | 4.23M | 4.70M | 4.73M | 4.44M | 5.41M | 8.31M | 6.06M | 5.89M | 6.69M | 7.28M | 8.07M | 7.82M | 8.99M | 10.24M | 9.98M | 10.66M | 12.27M | 13.18M | 13.93M | 9.18M | 14.68M | 16.36M | 15.55M | 17.53M | 19.87M | 21.50M | 21.36M | 23.67M | 26.16M | 28.35M | 32.90M | 36.04M | 37.95M | 39.19M | 40.72M | 46.30M | 49.69M | 52.53M | 55.64M | 59.14M | 66.11M | 68.59M | 73.72M | 76.54M | 81.00M | 77.78M | 81.68M | 85.83M | 91.24M | 95.03M | 97.02M | 100.10M |
|
Operating Income
|
5.21M | 5.27M | -7.10M | 5.12M | 4.47M | 3.52M | 3.04M | 4.51M | 4.64M | 5.48M | 4.75M | 5.70M | 5.90M | 6.54M | 7.28M | 7.17M | 4.59M | 7.70M | 8.44M | 9.06M | 9.94M | 9.78M | 11.33M | 11.23M | 11.61M | 14.19M | 14.63M | 14.29M | 14.90M | 16.46M | 17.31M | 17.65M | 16.81M | 18.50M | 20.14M | 22.48M | 23.42M | 26.72M | 41.77M | 29.65M | 29.19M | 31.88M | 35.81M | 42.94M | 50.11M | 50.29M | 46.93M | 50.94M | 52.34M | 57.31M | 57.49M | 60.51M | 61.63M | 63.08M | 69.18M | 70.50M | 81.97M | 74.44M | 75.33M | 78.70M | 82.01M | 87.26M | 92.43M |
|
EBIT
|
5.21M | 5.27M | -7.10M | 5.12M | 4.47M | 3.52M | 3.04M | 4.51M | 4.64M | 5.48M | 4.75M | 5.70M | 5.90M | 6.54M | 7.28M | 7.17M | 4.59M | 7.70M | 8.44M | 9.06M | 9.94M | 9.78M | 11.33M | 11.23M | 11.61M | 14.19M | 14.63M | 14.29M | 14.90M | 16.46M | 17.31M | 17.65M | 16.81M | 18.50M | 20.14M | 22.48M | 23.42M | 26.72M | 41.77M | 29.65M | 29.19M | 31.88M | 35.81M | 42.94M | 50.11M | 50.29M | 46.93M | 50.94M | 52.34M | 57.31M | 57.49M | 60.51M | 61.63M | 63.08M | 69.18M | 70.50M | 81.97M | 74.44M | 75.33M | 78.70M | 82.01M | 87.26M | 92.43M |
|
Other Non Operating Income
|
| | | | | 2.36M | | | | | | | | | | | | | | -0.18M | | | -0.00M | | | -0.03M | -0.30M | | | | 0.35M | -0.09M | 0.04M | 0.05M | -0.00M | | | | | | 0.02M | | | | -0.01M | | -0.10M | | | 0.13M | 1.11M | 0.05M | 0.04M | 0.09M | 0.01M | 0.12M | 0.37M | 0.10M | 0.21M | 0.04M | 0.05M | 0.46M | 0.40M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | -0.09M | 0.04M | 0.05M | -0.00M | | | | | | 0.02M | | | | -0.01M | | -0.10M | | | 0.13M | 1.11M | 0.05M | 0.04M | 0.09M | 0.01M | 0.12M | 0.37M | 0.10M | 0.21M | 0.04M | 0.05M | 0.46M | 0.40M |
|
EBT
|
4.09M | 4.18M | -7.06M | 4.11M | 5.53M | 4.49M | -3.80M | 3.37M | 3.49M | 4.14M | 3.24M | 4.26M | 4.38M | 4.91M | 5.40M | 5.37M | 2.72M | 5.26M | 5.96M | 6.59M | 7.01M | 6.28M | 7.93M | 7.59M | 8.11M | 10.09M | 10.53M | 10.15M | 10.49M | 11.80M | 12.38M | 12.18M | 10.85M | 11.96M | 13.23M | 14.92M | 15.97M | 18.37M | 32.04M | 19.98M | 20.71M | 21.72M | 24.02M | 31.29M | 37.56M | 37.22M | 33.82M | 37.01M | 36.83M | 40.16M | 40.65M | 42.51M | 41.68M | 42.27M | 46.80M | 46.05M | 55.55M | 45.50M | 46.24M | 47.93M | 49.73M | 52.05M | 56.07M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.21M | 0.04M | -0.14M | 0.05M | 0.22M | 0.12M | 0.12M | -0.17M | 0.20M | 0.18M | 0.33M | 0.30M | 0.30M | 0.31M | 0.27M | 1.01M | 0.50M | 0.40M | 0.50M | 0.72M | 0.70M | 0.72M | 0.72M | 0.78M | 0.71M | 0.71M | 0.71M | 1.15M | 1.00M | 1.08M | 1.07M | 0.82M | 0.42M | 0.23M | 0.26M |
|
Profit After Tax
|
4.43M | 4.54M | -3.31M | 0.00M | 0.00M | -0.00M | 0.00M | 4.74M | 5.09M | 4.03M | 4.75M | 5.39M | 4.53M | 4.65M | 5.62M | 5.51M | 2.72M | 4.97M | 5.72M | 6.49M | 10.46M | 14.88M | 7.93M | 7.59M | 10.83M | 14.48M | 12.91M | 14.77M | 15.07M | 12.28M | 16.67M | 16.64M | 13.07M | 15.76M | 13.34M | 18.52M | 18.72M | 20.78M | 22.74M | 21.37M | 25.42M | 21.42M | 23.76M | 30.28M | 22.46M | 36.83M | 33.31M | 36.29M | 36.13M | 39.58M | 41.04M | 41.77M | 41.02M | 41.66M | 46.10M | 45.01M | 54.91M | 44.53M | 45.38M | 47.15M | 49.35M | 52.28M | 56.21M |
|
Income from Non-Controlling Interests
|
0.14M | 0.15M | -0.13M | 0.16M | 0.13M | -0.06M | 0.11M | 0.15M | 0.15M | 0.12M | 0.14M | 0.14M | 0.12M | 0.12M | 0.14M | 0.13M | 0.06M | 0.11M | 0.13M | 0.13M | 0.23M | 0.28M | 0.14M | 0.12M | 0.17M | 0.21M | 0.17M | 0.19M | 0.19M | 0.12M | 0.18M | 0.18M | 0.14M | 0.17M | 0.13M | 0.17M | 0.16M | 0.17M | 0.18M | 0.14M | 0.17M | 0.14M | 0.15M | 0.17M | 0.11M | 0.17M | 0.16M | 0.18M | 0.16M | 0.15M | 0.11M | 0.16M | 0.15M | 0.14M | 0.15M | 0.15M | 0.19M | 0.15M | 0.22M | 0.15M | 0.15M | 0.16M | 0.17M |
|
Income from Continuing Operations
|
4.09M | 4.18M | -7.06M | 4.11M | 5.53M | 4.49M | -3.80M | 3.37M | 3.49M | 4.14M | 3.24M | 4.26M | 4.38M | 4.91M | 5.40M | 5.37M | 2.72M | 5.26M | 5.96M | 6.59M | 7.01M | 6.28M | 7.93M | 7.59M | 8.11M | 10.09M | 10.53M | 10.03M | 10.29M | 11.76M | 12.52M | 12.13M | 10.63M | 11.84M | 13.11M | 15.09M | 15.77M | 18.18M | 31.72M | 19.68M | 20.41M | 21.42M | 23.75M | 30.28M | 37.06M | 36.82M | 33.32M | 36.29M | 36.13M | 39.45M | 39.93M | 41.73M | 40.97M | 41.56M | 46.10M | 44.90M | 54.55M | 44.42M | 45.16M | 47.11M | 49.31M | 51.82M | 55.81M |
|
Consolidated Net Income
|
0.34M | 0.37M | 0.22M | 0.59M | 0.42M | -6.77M | 1.14M | 0.91M | 1.60M | -0.32M | -0.59M | 1.13M | 0.15M | -0.26M | -0.08M | 0.12M | | | 253.00 | | | | | 7.59M | 8.11M | 10.09M | 10.53M | 10.03M | 10.29M | 11.76M | 12.52M | 12.13M | 10.63M | 11.84M | 13.11M | 15.09M | 15.77M | 18.18M | 31.72M | 19.68M | 20.41M | 21.42M | 23.75M | 30.28M | 37.06M | 36.82M | 33.32M | 36.29M | 36.13M | 39.45M | 39.93M | 41.73M | 40.97M | 41.56M | 46.10M | 44.90M | 54.55M | 44.42M | 45.16M | 47.11M | 49.31M | 51.82M | 55.81M |
|
Income towards Parent Company
|
0.34M | 0.37M | 0.22M | 0.59M | 0.42M | -6.77M | 1.14M | 0.91M | 1.60M | -0.32M | -0.59M | 1.13M | 0.15M | -0.26M | -0.08M | 0.12M | | | 253.00 | | | | | 7.59M | 8.11M | 10.09M | 10.53M | 10.03M | 10.29M | 11.76M | 12.52M | 12.13M | 10.63M | 11.84M | 13.11M | 15.09M | 15.77M | 18.18M | 31.72M | 19.68M | 20.41M | 21.42M | 23.75M | 30.28M | 37.06M | 36.82M | 33.32M | 36.29M | 36.13M | 39.45M | 39.93M | 41.73M | 40.97M | 41.56M | 46.10M | 44.90M | 54.55M | 44.42M | 45.16M | 47.11M | 49.31M | 51.82M | 55.81M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M | 1.86M |
|
Net Income towards Common Stockholders
|
0.34M | 0.37M | 0.22M | 0.59M | 0.42M | -6.77M | 1.14M | 0.91M | 1.60M | -0.32M | -0.59M | 1.13M | 0.15M | -0.26M | -0.08M | 0.12M | | | 253.00 | | | | | 7.59M | 8.11M | 10.09M | 10.53M | 10.03M | 10.29M | 11.76M | 12.52M | 12.13M | 10.63M | 11.84M | 13.11M | 15.09M | 15.77M | 18.18M | 31.72M | 19.68M | 20.41M | 21.28M | 23.61M | 30.11M | 22.35M | 36.37M | 31.29M | 34.25M | 34.11M | 37.57M | 39.07M | 39.76M | 39.01M | 39.66M | 44.10M | 43.00M | 52.87M | 42.52M | 43.38M | 45.14M | 47.34M | 50.26M | 54.18M |
|
EPS (Basic)
|
0.46 | 0.46 | 0.02 | 0.06 | 0.04 | -0.70 | 0.12 | 0.08 | 0.14 | -0.03 | -0.05 | 0.09 | 0.01 | -0.02 | -0.01 | 0.01 | 0.18 | 0.33 | 0.00 | 0.37 | 0.59 | 0.81 | 0.40 | 0.37 | 0.37 | 0.43 | 0.50 | 0.56 | 0.56 | 0.42 | 0.45 | 0.53 | 0.42 | 0.49 | 0.41 | 0.49 | 0.45 | 0.49 | 0.53 | 0.47 | 0.47 | 0.39 | 0.43 | 0.48 | 0.34 | 0.52 | 0.44 | 0.48 | 0.45 | 0.47 | 0.44 | 0.44 | 0.42 | 0.41 | 0.44 | 0.43 | 0.53 | 0.42 | 0.41 | 0.42 | 0.43 | 0.45 | 0.47 |
|
EPS (Weighted Average and Diluted)
|
0.46 | 0.46 | 0.02 | 0.47 | 0.38 | -0.19 | 0.12 | 0.43 | 0.44 | 0.35 | -0.05 | 0.41 | 0.34 | 0.35 | -0.01 | 0.37 | 0.18 | 0.33 | 0.00 | 0.37 | 0.58 | 0.81 | 0.41 | 0.36 | 0.48 | 0.61 | 0.46 | 0.56 | 0.56 | 0.42 | 0.45 | 0.53 | 0.41 | 0.48 | 0.40 | 0.48 | 0.45 | 0.48 | 0.52 | 0.46 | 0.47 | 0.39 | 0.42 | 0.48 | 0.34 | 0.52 | 0.44 | 0.48 | 0.45 | 0.46 | 0.44 | 0.44 | 0.42 | 0.41 | 0.44 | 0.43 | 0.52 | 0.42 | 0.41 | 0.42 | 0.43 | 0.45 | 0.47 |
|
Shares Outstanding (Weighted Average)
|
9.32M | 9.58M | 9.16M | 9.62M | 9.63M | 9.64M | 9.64M | 10.72M | 11.18M | 11.19M | 11.07M | 12.64M | 12.99M | 12.98M | 13.07M | 14.70M | 14.71M | 14.71M | 14.88M | 17.37M | 17.54M | 18.01M | 18.00M | 20.44M | 22.19M | 23.45M | 22.87M | 25.95M | 26.39M | 28.57M | 27.63M | 30.80M | 30.82M | 31.76M | 32.07M | | | | | | | | | | | | | | | | | | | | 95.19M | | | | 101.10M | | | | 110.72M |
|
Shares Outstanding (Diluted Average)
|
9.35M | 9.62M | 9.19M | 9.65M | 9.66M | 9.67M | 9.68M | 10.75M | 11.21M | 11.24M | 11.14M | 12.69M | 13.07M | 13.06M | 13.16M | 14.75M | 14.78M | 14.78M | 14.97M | 17.42M | 17.59M | 18.06M | 18.07M | 20.48M | 22.27M | 23.56M | 22.96M | 26.01M | 26.46M | 28.66M | 27.70M | 30.85M | 31.22M | 32.29M | 32.40M | | | | | | | | | | | | | | | | | | | | 95.44M | | | | 101.88M | | | | 111.20M |
|
EBITDA
|
5.21M | 5.27M | -7.10M | 4.66M | 3.59M | -1.77M | 3.58M | 4.79M | 4.51M | 3.85M | 4.74M | 5.64M | 5.84M | 4.10M | 6.42M | 5.05M | 1.87M | 5.69M | 3.72M | 4.48M | 12.09M | 12.34M | 9.76M | 4.65M | 9.15M | 15.85M | 18.76M | 15.51M | 14.66M | 12.49M | 18.07M | 18.56M | 13.86M | 16.21M | 10.23M | 22.48M | 23.42M | 26.72M | 41.77M | 29.65M | 29.19M | 31.88M | 35.81M | 42.94M | 50.11M | 50.29M | 46.93M | 50.94M | 52.34M | 57.31M | 57.49M | 60.51M | 61.63M | 63.08M | 69.18M | 70.50M | 81.97M | 74.44M | 75.33M | 78.70M | 82.01M | 87.26M | 92.43M |
|
Interest Expenses
|
1.12M | 1.10M | -0.03M | 1.01M | -1.06M | -0.97M | 6.84M | 1.14M | 1.15M | 1.34M | 1.51M | 1.44M | 1.53M | 1.63M | 1.88M | 1.79M | 1.87M | 2.44M | 2.48M | 2.46M | 2.93M | 3.50M | 3.41M | 3.65M | 3.50M | 4.09M | 4.11M | 4.14M | 4.41M | 4.67M | 4.92M | 5.46M | 5.96M | 6.54M | 6.91M | 7.56M | 7.46M | 8.35M | 9.73M | 9.67M | 8.48M | 10.16M | 11.79M | 11.65M | 12.55M | 13.07M | 13.11M | 13.93M | 15.51M | 17.15M | 16.84M | 18.00M | 19.95M | 20.80M | 22.37M | 24.45M | 26.42M | 28.94M | 29.09M | 30.76M | 32.27M | 35.21M | 36.36M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20% | 1.97% | 0.31% | -1.12% | 0.41% | 1.99% | 1.04% | 0.94% | -1.14% | 1.22% | 1.00% | 1.02% | 1.50% | 1.45% | 1.41% | 1.14% | 3.22% | 1.33% | 1.07% | 1.48% | 1.94% | 1.90% | 1.79% | 1.78% | 1.84% | 1.70% | 1.68% | 1.51% | 2.50% | 1.81% | 2.37% | 2.32% | 1.72% | 0.85% | 0.43% | 0.46% |