|
Revenue
|
59.17M | 61.39M | 62.25M | 46.36M | 45.38M | 46.95M | 46.56M | 47.30M | 46.88M | 48.64M | 48.49M | 48.77M | 47.30M | 49.89M | 50.50M | 49.47M | 49.98M | 50.08M | 51.29M | 52.04M | 50.65M | 52.41M | 52.82M | 55.56M | 57.01M | 57.12M | 57.25M | 57.23M | 57.19M | 58.09M | 58.06M | 57.88M | 58.25M | 59.12M | 57.57M | 56.78M | 55.93M | 57.76M | 55.88M | 54.11M | 45.48M | 43.50M | 56.05M | 56.15M | 51.39M | 48.95M | 49.66M | 49.22M | 49.82M | 53.73M | 53.05M | 52.94M | 53.67M | 55.41M | 62.94M | 61.40M | 53.39M | 55.67M | 55.91M | 54.91M | 51.59M | 53.42M | 53.26M |
|
Selling, General & Administrative
|
1.31M | 4.17M | 0.77M | 1.10M | 0.70M | 1.30M | 1.10M | 1.11M | 1.67M | 1.18M | 1.27M | 1.02M | 1.62M | 1.22M | 1.17M | 1.19M | 1.56M | 1.13M | 1.16M | 1.27M | 1.90M | 1.09M | 1.15M | 1.24M | 1.82M | 1.23M | 1.15M | 1.16M | 1.70M | 1.23M | 1.18M | 1.26M | 1.69M | 1.13M | 1.26M | 1.25M | 1.89M | 1.33M | 1.30M | 1.45M | 2.11M | 1.39M | 1.36M | 1.54M | 1.82M | 1.27M | 1.29M | 1.47M | 1.92M | 1.37M | 1.35M | 1.36M | 1.91M | 1.58M | 1.50M | 1.48M | 2.16M | 1.42M | 1.46M | 1.59M | 1.96M | 1.35M | 1.66M |
|
Other Operating Expenses
|
26.62M | 28.67M | -5.95M | 29.42M | 28.53M | 21.55M | 21.60M | 21.72M | 21.37M | 23.67M | 23.81M | 22.83M | 21.79M | 24.25M | 25.05M | 23.75M | 24.43M | 24.57M | 26.34M | 26.40M | 24.89M | 27.48M | 28.54M | 27.99M | 28.70M | 29.76M | 29.59M | 28.97M | 28.88M | 29.70M | 32.50M | 30.56M | 30.21M | 34.64M | 31.45M | 29.68M | 29.54M | 31.22M | 30.66M | 29.66M | 27.41M | 30.04M | 33.65M | 32.34M | 31.55M | 30.44M | 29.69M | 28.89M | 28.79M | 31.24M | 31.33M | 32.42M | 32.90M | 33.53M | 35.26M | 34.74M | 33.69M | 34.42M | 35.18M | 34.16M | 34.64M | 35.71M | 36.92M |
|
Operating Expenses
|
27.93M | 32.83M | -5.18M | 30.52M | 29.23M | 22.84M | 22.70M | 22.83M | 23.04M | 24.85M | 25.08M | 23.85M | 23.41M | 25.47M | 26.22M | 24.94M | 25.99M | 25.70M | 27.50M | 27.67M | 26.79M | 28.57M | 29.68M | 29.22M | 30.53M | 30.98M | 30.74M | 30.12M | 30.58M | 30.93M | 33.68M | 31.82M | 31.90M | 35.77M | 32.71M | 30.92M | 31.43M | 32.55M | 31.96M | 31.11M | 29.52M | 31.42M | 35.01M | 33.88M | 33.38M | 31.71M | 30.98M | 30.36M | 30.70M | 32.61M | 32.68M | 33.78M | 34.80M | 35.11M | 36.76M | 36.22M | 35.85M | 35.84M | 36.64M | 35.75M | 36.60M | 37.06M | 38.58M |
|
Operating Income
|
31.23M | 28.56M | 0.28M | 32.35M | 32.81M | 24.11M | 23.86M | 24.47M | 23.84M | 23.80M | 23.41M | 24.93M | 23.89M | 24.42M | 24.28M | 24.53M | 24.00M | 24.38M | 23.78M | 24.37M | 23.86M | 23.84M | 23.14M | 26.34M | 26.48M | 26.14M | 26.51M | 27.11M | 26.61M | 27.16M | 24.39M | 26.06M | 26.35M | 23.36M | 24.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
31.23M | 28.56M | 0.28M | 32.35M | 32.81M | 24.11M | 23.86M | 24.47M | 23.84M | 23.80M | 23.41M | 24.93M | 23.89M | 24.42M | 24.28M | 24.53M | 24.00M | 24.38M | 23.78M | 24.37M | 23.86M | 23.84M | 23.14M | 26.34M | 26.48M | 26.14M | 26.51M | 27.11M | 26.61M | 27.16M | 24.39M | 26.06M | 26.35M | 23.36M | 24.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.17M | 0.43M | -0.82M | -6.43M | 0.04M | -5.28M | -1.02M | -2.50M | -11.39M | 1.84M | -1.23M | 2.19M | 0.58M | 9.12M | -0.87M | 60.83M | | | | | | 53.95M | | | | | | | | | | |
|
Interest & Investment Income
|
0.20M | 0.16M | 0.15M | 0.10M | 1.72M | 0.07M | 0.78M | 0.03M | 0.04M | 0.04M | 0.07M | 0.39M | 0.39M | 0.37M | 0.38M | 0.40M | 0.42M | 0.41M | 1.20M | 0.40M | 0.41M | 0.43M | 4.71M | 1.09M | 0.78M | 0.52M | 0.92M | 0.73M | 1.30M | 2.08M | 2.61M | 3.04M | 1.73M | 3.81M | 3.96M | 2.13M | 2.22M | 2.08M | 1.82M | 1.54M | 0.71M | 0.22M | 0.19M | 0.17M | 0.15M | 0.16M | 0.16M | 0.09M | 1.17M | 2.02M | 3.48M | 4.32M | 4.52M | 6.62M | 6.78M | 7.16M | 7.05M | 6.11M | 4.11M | 3.94M | 3.93M | 3.68M | 3.10M |
|
EBT
|
16.31M | 15.31M | -0.49M | 17.65M | 20.20M | 14.94M | 13.36M | 19.54M | 19.23M | 12.41M | 12.04M | 14.16M | 13.14M | 13.65M | 13.54M | 15.25M | 16.83M | 17.34M | 17.64M | 17.82M | 17.34M | 18.17M | 23.57M | 22.02M | 21.80M | 21.04M | 21.66M | 21.67M | 20.65M | 20.30M | 17.88M | 14.10M | 17.57M | 15.00M | 9.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Provisions
|
0.16M | -3.00M | -0.08M | -0.16M | 0.01M | 0.00M | 0.04M | 0.12M | -0.01M | 0.00M | 0.00M | 0.00M | 0.00M | -0.17M | 0.01M | 0.00M | 0.00M | -0.35M | 0.00M | 0.00M | 0.00M | -0.00M | 0.01M | 0.00M | 0.03M | 0.01M | 0.01M | 0.01M | -0.01M | 0.01M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
15.55M | 17.88M | 17.89M | 18.21M | 20.16M | 20.43M | 20.63M | 19.48M | 18.89M | 18.86M | 617.16M | 14.16M | 13.14M | 13.82M | 15.79M | 15.24M | 16.83M | 17.69M | 18.16M | 17.82M | 17.34M | 18.17M | 23.57M | 22.02M | 21.77M | 21.04M | 21.66M | 21.67M | 20.66M | 20.30M | 17.88M | -9.70M | 17.57M | 15.00M | 9.97M | 17.86M | 11.28M | 16.49M | 14.43M | 4.57M | 12.33M | 6.60M | 18.43M | 17.88M | 25.90M | 11.40M | 77.75M | 14.53M | 14.81M | 15.11M | 13.18M | 11.23M | 64.15M | 10.75M | 16.29M | 16.11M | 8.38M | 6.68M | 12.28M | 12.31M | 6.12M | 5.97M | 3.82M |
|
Income from Non-Controlling Interests
|
0.60M | 0.43M | -0.02M | -0.40M | 0.04M | -5.48M | 18.90M | -0.06M | 0.35M | 0.49M | -0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
16.15M | 18.31M | -0.41M | 17.81M | 20.20M | 14.94M | 13.32M | 19.42M | 19.24M | 12.41M | 12.03M | 14.16M | 13.14M | 13.82M | 13.54M | 15.24M | 16.83M | 17.69M | 17.63M | 17.82M | 17.34M | 18.18M | 23.56M | 22.02M | 21.77M | 21.04M | 21.66M | 21.67M | 20.66M | 20.30M | 17.88M | 14.10M | 17.57M | 15.00M | 9.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income
|
16.15M | 18.31M | -0.41M | 17.81M | 20.20M | 7.33M | 7.45M | 6.45M | 6.67M | 6.94M | 604.95M | | | | 2.25M | 15.24M | 16.83M | 17.69M | 17.63M | 17.82M | 17.34M | 18.18M | 23.56M | 22.02M | 21.77M | 21.04M | 21.66M | | | | | -23.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income towards Parent Company
|
16.15M | 18.31M | -0.41M | 17.81M | 20.20M | 7.33M | 7.45M | 6.45M | 6.67M | 6.94M | 604.95M | | | | 2.25M | 15.24M | 16.83M | 17.69M | 17.63M | 17.82M | 17.34M | 18.18M | 23.56M | 22.02M | 21.77M | 21.04M | 21.66M | | | | | -23.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
16.15M | 18.31M | -0.41M | 17.81M | 20.20M | 7.33M | 7.45M | 6.45M | 6.67M | 6.94M | 604.95M | | | | 2.25M | 15.24M | 16.83M | 17.69M | 17.63M | 17.82M | 17.34M | 18.18M | 23.56M | 22.02M | 21.77M | 21.04M | 21.66M | | | | | -23.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EPS (Basic)
|
3.05 | 3.50 | -0.08 | 3.57 | 3.95 | 4.00 | 1.46 | 3.81 | 3.70 | 3.69 | 118.44 | 2.77 | 2.57 | 2.71 | 0.44 | 2.98 | 3.29 | 3.46 | 3.45 | 3.49 | 3.39 | 3.55 | 4.61 | 4.31 | 4.26 | 4.11 | 4.23 | 4.24 | 4.04 | 3.97 | 3.50 | -1.90 | 3.43 | 2.93 | 1.95 | 3.49 | 2.20 | 3.22 | 2.82 | 0.89 | 2.41 | 1.29 | 3.60 | 3.49 | 5.05 | 2.22 | 15.17 | 2.84 | 2.89 | 2.95 | 2.57 | 2.19 | 12.51 | 2.10 | 3.18 | 3.14 | 1.63 | 1.30 | 2.39 | 2.40 | 1.19 | 1.16 | 0.75 |
|
EPS (Weighted Average and Diluted)
|
3.05 | 3.50 | 3.50 | 3.57 | 3.95 | 1.43 | 4.04 | 3.81 | 3.70 | 1.36 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.41 | 1.29 | 3.60 | 3.49 | 5.05 | 2.22 | 15.17 | 2.84 | 2.89 | 2.95 | 2.57 | 2.19 | 12.51 | 2.10 | 3.18 | 3.14 | 1.63 | 1.30 | 2.39 | 2.40 | 1.19 | 1.16 | 0.75 |
|
Shares Outstanding (Weighted Average)
|
5.11M | 5.11M | 5.11M | | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.12M | 5.12M | 5.12M | 5.12M | 5.12M | 5.12M | 5.12M | 5.12M | 5.12M | 5.12M | 5.12M | 5.12M | 5.12M | 5.12M | 5.12M | 5.12M | 5.12M | 5.12M | 5.12M | 5.12M | 5.13M | 5.13M | 5.13M | 5.13M | 5.13M | 5.13M | 5.13M | 5.13M | 5.13M | 5.13M | 5.13M | 5.13M | 5.13M | 5.14M | 5.14M |
|
Shares Outstanding (Diluted Average)
|
5.11M | 5.11M | | | 5.11M | 5.11M | | | | 5.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.12M | | 5.12M | 5.12M | 5.12M | 5.12M | 5.12M | 5.12M | 5.12M | 5.12M | 5.13M | 5.13M | 5.13M | 5.13M | 5.13M | 5.13M | 5.13M | 5.13M | 5.13M | 5.13M | 5.13M | 5.13M | 5.13M | 5.14M | 5.14M |
|
EBITDA
|
31.23M | 28.56M | 0.28M | 32.35M | 32.81M | 24.11M | 23.86M | 24.47M | 23.84M | 23.80M | 23.41M | 24.93M | 23.89M | 24.42M | 24.28M | 24.53M | 24.00M | 24.38M | 23.78M | 24.37M | 23.86M | 23.84M | 23.14M | 26.34M | 26.48M | 26.14M | 26.51M | 27.11M | 26.61M | 27.16M | 24.39M | 26.06M | 26.35M | 23.36M | 24.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
15.13M | 13.41M | 2.17M | 14.80M | 14.32M | 9.23M | 11.29M | 11.47M | 11.31M | 11.42M | 11.45M | 11.15M | 11.14M | 11.14M | 11.11M | 9.68M | 7.59M | 7.45M | 7.35M | 6.95M | 6.92M | 6.09M | 4.28M | 5.41M | 5.46M | 5.62M | 5.76M | 6.16M | 7.25M | 8.94M | 9.12M | 9.83M | 10.95M | 11.34M | 12.42M | 10.16M | 10.16M | 9.77M | 8.80M | 8.57M | 6.17M | 4.46M | 5.00M | 5.14M | 5.09M | 5.12M | 4.34M | 4.42M | 5.48M | 8.03M | 10.68M | 12.25M | 13.20M | 16.18M | 16.67M | 16.23M | 16.22M | 19.26M | 11.10M | 10.79M | 12.80M | 14.08M | 13.95M |
|
Tax Rate
|
0.97% | -19.61% | 16.57% | -0.91% | 0.04% | 0.01% | 0.28% | 0.61% | -0.05% | 0.03% | 0.02% | 0.02% | 0.03% | -1.27% | 0.04% | 0.02% | 0.01% | -2.01% | 0.02% | 0.02% | 0.01% | -0.01% | 0.06% | 0.01% | 0.15% | 0.03% | 0.03% | 0.03% | -0.03% | 0.03% | -0.02% | 0.01% | 0.01% | 0.01% | 0.01% | | | | | | | | | | | | | | | | | | | | | | | | | | | | |