|
Revenue
|
49.55M | 51.53M | 46.01M | 52.36M | 58.81M | 62.35M | 74.74M | 75.72M | 72.39M | 74.95M | 74.50M | 72.27M | 72.54M | 73.34M | 66.84M | 70.97M | 67.20M |
|
Interest Income - Total
|
6.05M | 7.80M | 8.24M | 9.39M | 11.28M | 34.19M | 17.37M | 21.13M | 25.00M | 27.57M | 26.66M | 31.77M | 35.88M | 37.28M | 38.11M | 38.68M | 40.70M |
|
Interest Expenses
|
12.27M | 14.23M | 10.64M | 11.03M | 14.38M | 16.27M | 19.55M | 20.46M | 20.77M | 19.22M | 18.06M | 17.63M | 18.12M | 20.88M | 18.90M | 21.77M | 20.31M |
|
Interest Income - Net
|
-6.21M | -6.43M | -2.40M | -1.63M | -3.11M | 17.92M | -2.18M | 0.67M | 4.23M | 8.35M | 8.61M | 14.14M | 17.76M | 16.40M | 19.21M | 16.91M | 20.39M |
|
Trading Income
|
-0.90M | -0.73M | -0.68M | -1.22M | -0.53M | 0.92M | -2.03M | -1.12M | -1.97M | -0.03M | | | | | | | |
|
Non-Interest Income
|
-0.90M | -0.73M | -0.68M | -1.22M | -0.53M | 0.92M | -2.03M | -1.12M | -1.97M | -0.03M | | | | | | | |
|
Wages, Salaries and Other
|
0.58M | 0.60M | 0.39M | 0.45M | 0.97M | 1.16M | 0.58M | 0.45M | 0.76M | 0.77M | 0.80M | 1.03M | 0.87M | 0.79M | 0.71M | 0.71M | 0.71M |
|
Selling, General & Administrative
|
0.46M | 0.51M | 0.57M | 0.59M | 0.66M | 0.76M | 0.80M | 0.76M | 0.77M | 0.76M | 0.83M | 0.78M | 0.75M | | | | |
|
Restructuring Costs
|
1.45M | 0.96M | 1.42M | 1.48M | 1.36M | 1.52M | 1.66M | 1.49M | 2.23M | 2.60M | 2.44M | 2.48M | 2.45M | 2.73M | 2.57M | 1.93M | |
|
Other Operating Expenses
|
25.88M | 28.04M | 22.32M | 23.58M | 26.70M | 35.05M | 39.52M | 33.45M | 33.10M | 35.67M | 36.25M | 34.75M | 34.32M | 35.71M | 31.08M | 37.37M | 37.20M |
|
Operating Expenses
|
27.78M | 29.51M | 24.31M | 25.65M | 28.71M | 37.33M | 41.98M | 35.71M | 36.10M | 39.02M | 39.52M | 38.00M | 37.53M | 38.44M | 33.65M | 39.30M | 37.20M |
|
Operating Income
|
21.76M | 22.02M | 21.70M | 26.71M | 30.10M | 25.02M | 32.75M | 40.01M | 36.29M | 35.92M | 34.98M | 34.27M | 35.01M | 34.90M | 33.19M | 31.67M | 30.00M |
|
EBIT
|
21.76M | 22.02M | 21.70M | 26.71M | 30.10M | 25.02M | 32.75M | 40.01M | 36.29M | 35.92M | 34.98M | 34.27M | 35.01M | 34.90M | 33.19M | 31.67M | 30.00M |
|
Non Operating Investment Income
|
| | | | | -6.54M | -0.40M | -2.98M | 1.38M | -22.28M | -3.32M | 12.91M | -1.78M | -31.54M | -12.06M | -2.50M | 0.87M |
|
Interest & Investment Income
|
1.58M | 0.39M | 11.98M | -9.49M | -19.05M | 19.33M | -2.87M | -9.74M | -1.79M | -3.83M | 1.15M | -4.03M | -0.89M | -11.49M | -3.56M | -6.87M | -10.50M |
|
Other Non Operating Income
|
| | 7.81M | 8.12M | 17.63M | 61.24M | 10.45M | -1.48M | 7.11M | -16.28M | -3.82M | -0.45M | 0.02M | -14.23M | 24.68M | -15.07M | -1.02M |
|
EBT
|
11.08M | 8.18M | 23.04M | 6.20M | -3.33M | 28.09M | 10.33M | 9.81M | 13.72M | 12.86M | 18.06M | 12.61M | 16.00M | 2.53M | 10.72M | 3.03M | -0.81M |
|
Tax Provisions
|
| 0.13M | | | | 0.84M | 0.59M | 1.10M | 0.64M | 1.02M | 1.02M | 1.15M | 1.02M | 1.27M | 1.08M | 1.08M | |
|
Profit After Tax
|
23.34M | 22.28M | 33.68M | 26.71M | 30.10M | 43.52M | 32.16M | 38.91M | 35.65M | 34.90M | 35.09M | 33.12M | 33.98M | 33.63M | 32.11M | 30.59M | 29.20M |
|
Income from Non-Controlling Interests
|
| | | | | 3.08M | -1.53M | -0.93M | -1.05M | 8.62M | 0.07M | | | -0.13M | | | |
|
Income from Continuing Operations
|
11.08M | 8.05M | 23.04M | 6.20M | -3.33M | 27.25M | 9.73M | 8.71M | 13.08M | 11.84M | 17.04M | 11.46M | 14.98M | 1.25M | 9.64M | 1.95M | -0.81M |
|
Consolidated Net Income
|
11.08M | 8.05M | 23.04M | 6.20M | -3.33M | 27.25M | 9.73M | 8.71M | 13.08M | 11.84M | 17.04M | 11.46M | 14.98M | 1.25M | 9.64M | 1.95M | -0.81M |
|
Income towards Parent Company
|
11.08M | 8.05M | 23.04M | 6.20M | -3.33M | 27.25M | 9.73M | 8.71M | 13.08M | 11.84M | 17.04M | 11.46M | 14.98M | 1.25M | 9.64M | 1.95M | -0.81M |
|
Net Income towards Common Stockholders
|
11.08M | 8.05M | 23.04M | 6.20M | -3.33M | 27.25M | 9.73M | 8.71M | 13.08M | 11.84M | 17.04M | 11.46M | 14.98M | 1.25M | 9.64M | 1.95M | -0.81M |
|
EPS (Basic)
|
0.36 | 0.35 | 0.52 | 0.27 | 0.17 | 0.67 | 0.45 | 0.45 | 0.52 | 0.48 | 0.55 | 0.45 | 0.23 | 0.34 | 0.44 | 0.37 | |
|
EPS (Weighted Average and Diluted)
|
0.36 | 0.35 | 0.52 | 0.27 | 0.17 | 0.67 | 0.45 | 0.45 | 0.52 | 0.48 | 0.55 | 0.45 | 0.23 | 0.34 | 0.44 | 0.37 | |
|
Shares Outstanding (Weighted Average)
|
64.56M | | 64.56M | 64.56M | | | | 64.56M | 64.56M | 64.56M | | | 64.56M | | | | |
|
Shares Outstanding (Diluted Average)
|
64.56M | | | | | | | 64.56M | 64.56M | 64.56M | | | 64.56M | | | | |
|
EBITDA
|
21.76M | 22.02M | 21.70M | 26.71M | 30.10M | 25.02M | 32.75M | 40.01M | 36.29M | 35.92M | 34.98M | 34.27M | 35.01M | 34.90M | 33.19M | 31.67M | 30.00M |
|
Tax Rate
|
| 1.64% | | | | 2.98% | 5.76% | 11.18% | 4.66% | 7.97% | 5.67% | 9.12% | 6.40% | 50.44% | 10.04% | 35.56% | |