|
Revenue
|
40.09M | 39.55M | 39.86M | 41.61M | 42.67M | 42.76M | 46.85M | 46.99M | 47.37M | 47.44M | 48.29M | 49.19M | 48.81M | 49.76M | 50.15M | 52.95M | 52.29M | 50.59M | 52.90M | 52.09M | 51.71M | 52.38M | 52.90M | 56.93M | 52.71M | 53.23M | 54.20M | 58.47M | 55.91M | 56.24M | 56.67M | 56.11M | 56.08M | 56.91M | 58.12M | 59.75M | 58.14M | 57.05M | 56.58M | 56.94M | 53.22M | 56.76M | 58.28M | 58.72M | 60.00M | 60.26M | 60.24M | 62.14M | 60.29M | 61.09M | 62.34M | 63.05M | 63.71M | 63.77M | 66.68M | 66.69M | 66.94M | 67.29M | 67.92M | 71.86M | 70.83M | 72.00M |
|
Amortization - Deferred Charges
|
| | | | 0.39M | 0.39M | 0.40M | 0.41M | 0.49M | 0.28M | 0.40M | 0.31M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
3.69M | 3.42M | 4.01M | 3.17M | 3.94M | 3.29M | 3.85M | 3.25M | 3.78M | 3.27M | 3.97M | 3.40M | 3.92M | 3.50M | 4.12M | 4.68M | 4.02M | 3.84M | 4.42M | 3.77M | 4.14M | 3.80M | 4.64M | 4.06M | 4.41M | 4.03M | 5.00M | 4.30M | 4.51M | 4.36M | 5.00M | 4.42M | 4.65M | 4.14M | 5.25M | 4.81M | 5.14M | 4.74M | 6.10M | 5.05M | 4.63M | 4.11M | 5.32M | 4.68M | 4.93M | 4.63M | 6.02M | 4.77M | 5.67M | 5.55M | 6.40M | 5.27M | 5.68M | 5.18M | 7.33M | 5.78M | 6.10M | 5.68M | 7.50M | 6.01M | 6.42M | 6.66M |
|
Restructuring Costs
|
| 0.17M | 1.01M | 0.07M | | 2.44M | 0.02M | | | | 1.13M | | | 0.10M | 0.01M | 0.16M | 0.22M | 0.36M | 0.21M | 0.02M | | 0.06M | 0.01M | | | 0.06M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
25.65M | 25.55M | 24.62M | 30.17M | 30.64M | 28.49M | 36.34M | 34.42M | 33.99M | 36.01M | 35.18M | 42.39M | 37.17M | 34.20M | 33.81M | 35.39M | 33.62M | 33.92M | 34.32M | 35.61M | 34.65M | 35.28M | 34.17M | 36.48M | 35.05M | 36.42M | -17.86M | 36.79M | 23.59M | 23.18M | 77.54M | 36.74M | 36.03M | 36.08M | 37.36M | 37.86M | 36.25M | 36.98M | 35.01M | 35.06M | 38.38M | 41.05M | 41.57M | 41.25M | 38.96M | 38.74M | 38.37M | 39.88M | 37.63M | 40.02M | 40.54M | 40.12M | 40.84M | 41.88M | 41.89M | 42.65M | 41.53M | 42.02M | 50.06M | 53.00M | 50.36M | 51.35M |
|
Operating Expenses
|
29.34M | 29.14M | 29.64M | 33.41M | 34.59M | 34.22M | 40.22M | 37.66M | 37.77M | 39.28M | 40.28M | 45.80M | 41.10M | 37.80M | 37.94M | 40.23M | 37.86M | 38.12M | 38.95M | 39.40M | 38.79M | 39.14M | 38.82M | 40.55M | 39.46M | 40.51M | -12.86M | 41.09M | 28.11M | 27.55M | 82.54M | 41.16M | 40.68M | 40.22M | 42.61M | 42.67M | 41.39M | 41.72M | 41.10M | 40.11M | 43.01M | 45.16M | 46.89M | 45.93M | 43.88M | 43.37M | 44.39M | 44.65M | 43.30M | 45.57M | 46.95M | 45.39M | 46.52M | 47.05M | 49.22M | 48.43M | 47.63M | 47.70M | 57.57M | 59.01M | 56.77M | 58.01M |
|
Operating Income
|
10.75M | 10.41M | 10.22M | 8.34M | 8.25M | 8.64M | 8.75M | 9.32M | 9.60M | 8.16M | 8.02M | 3.39M | 7.71M | 11.96M | 12.21M | 12.71M | 14.42M | 12.48M | 14.08M | 12.69M | 12.92M | 13.24M | 14.08M | 16.38M | 13.25M | 12.72M | 13.36M | 17.37M | 14.42M | 14.39M | 14.42M | 14.95M | 15.40M | 16.69M | 15.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
10.75M | 10.41M | 10.22M | 8.34M | 8.25M | 8.64M | 8.75M | 9.32M | 9.60M | 8.16M | 8.02M | 3.39M | 7.71M | 11.96M | 12.21M | 12.71M | 14.42M | 12.48M | 14.08M | 12.69M | 12.92M | 13.24M | 14.08M | 16.38M | 13.25M | 12.72M | 13.36M | 17.37M | 14.42M | 14.39M | 14.42M | 14.95M | 15.40M | 16.69M | 15.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-4.48M | | -0.93M | 0.09M | -1.24M | -0.22M | 0.04M | -0.00M | -0.02M | 0.02M | 0.04M | 0.01M | 0.05M | -0.50M | | -0.00M | -0.01M | 0.00M | -0.00M | -0.01M | | -0.01M | 0.00M | -0.01M | -0.00M | 0.00M | 0.00M | | -0.00M | -0.00M | 0.07M | | -0.01M | 0.01M | -0.00M | | | | -0.44M | | | | | | | | | | | -0.65M | | | | | | | | | | | | |
|
EBT
|
10.75M | 10.41M | 10.22M | 8.34M | -3.14M | -2.75M | -3.56M | -3.01M | -2.47M | -3.90M | -3.49M | -8.02M | -3.72M | 11.96M | 12.21M | 12.71M | 14.42M | 12.48M | 14.08M | 12.69M | 12.92M | 13.24M | 14.08M | 16.38M | 13.25M | 12.72M | 13.36M | 17.37M | 14.42M | 14.39M | 14.42M | 3.42M | 4.17M | 5.67M | 4.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
6.27M | 15.50M | 8.87M | 7.31M | 6.40M | 5.50M | 7.52M | 7.86M | 8.08M | 7.95M | 9.48M | 4.98M | 6.59M | 9.40M | 9.90M | 10.29M | 16.05M | 10.11M | 11.25M | 10.21M | 10.40M | 10.62M | 11.25M | 12.95M | 10.63M | 10.24M | 11.46M | 13.70M | 11.51M | 11.48M | 11.56M | 12.59M | 12.54M | 13.15M | 12.27M | 13.45M | 13.23M | 12.23M | 12.82M | 16.83M | 10.21M | 11.60M | 9.42M | 12.79M | 16.12M | 16.89M | 15.85M | 17.49M | 17.00M | 15.51M | 15.39M | 17.66M | 17.19M | 16.71M | 17.46M | 18.26M | 19.49M | 19.59M | 10.36M | 12.85M | 14.18M | 14.00M |
|
Income from Non-Controlling Interests
|
0.56M | 2.67M | 1.16M | 1.02M | 0.75M | 0.50M | 1.26M | 1.50M | 1.52M | 1.46M | 1.98M | -1.59M | 1.17M | 2.11M | 2.28M | 2.42M | 4.43M | 2.37M | 1.81M | 2.47M | 2.54M | 2.62M | 2.87M | 3.43M | 2.62M | 2.48M | 2.91M | 3.70M | 2.91M | 2.90M | 2.91M | 2.40M | 3.36M | 3.55M | 3.21M | 3.63M | 3.52M | 3.10M | 2.20M | 3.60M | 1.88M | 2.24M | 2.23M | 2.53M | 3.37M | 3.75M | 3.60M | 4.13M | 3.98M | 3.56M | 3.50M | 4.20M | 4.03M | 3.89M | 4.24M | 4.63M | 5.04M | 5.11M | 2.30M | 3.05M | 3.50M | 3.51M |
|
Income from Continuing Operations
|
10.75M | 10.41M | 10.22M | 8.34M | -3.14M | -2.75M | -3.56M | -3.01M | -2.47M | -3.90M | -3.49M | -8.02M | -3.72M | 11.96M | 12.21M | 12.71M | 14.42M | 12.48M | 14.08M | 12.69M | 12.92M | 13.24M | 14.08M | 16.38M | 13.25M | 12.72M | 13.36M | 17.37M | 14.42M | 14.39M | 14.42M | 3.42M | 4.17M | 5.67M | 4.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income
|
-0.03M | 3.59M | | 8.34M | -3.14M | -2.75M | -3.56M | | | 1.06M | 4.55M | -8.02M | -3.72M | | | | 6.07M | | | | 0.01M | | | | | | 1.01M | | | | | | 0.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income towards Parent Company
|
-0.03M | 3.59M | | 8.34M | -3.14M | -2.75M | -3.56M | | | 1.06M | 4.55M | -8.02M | -3.72M | | | | 6.07M | | | | 0.01M | | | | | | 1.01M | | | | | | 0.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Dividend Payments
|
3.79M | 3.79M | 3.79M | 3.79M | 3.79M | 3.79M | 3.79M | 3.79M | 3.79M | 3.79M | 3.79M | 4.36M | 3.21M | 3.21M | 3.21M | 3.21M | 3.21M | 3.21M | 3.74M | 3.09M | 3.09M | 3.09M | 3.09M | 3.09M | 3.09M | 3.09M | 3.09M | 3.09M | 3.09M | 3.09M | 3.09M | 3.40M | 2.95M | 2.95M | 2.95M | 2.95M | 2.95M | 3.21M | 3.12M | 2.80M | 2.80M | 2.80M | 2.80M | 2.80M | 2.80M | 2.80M | 2.80M | 2.80M | 2.80M | 2.80M | 2.80M | 2.80M | 2.80M | 2.80M | 2.80M | 2.80M | 2.80M | 2.80M | 2.80M | 2.80M | 2.80M | 2.80M |
|
Net Income towards Common Stockholders
|
1.89M | 9.05M | 3.92M | 3.52M | 2.61M | 1.72M | 3.74M | 4.08M | 4.29M | 4.16M | 5.70M | -4.61M | 3.39M | 6.19M | 6.69M | 7.08M | 12.85M | 6.90M | 8.16M | 7.11M | 7.30M | 7.52M | 8.16M | 9.85M | 7.53M | 7.15M | 8.37M | 10.61M | 8.42M | 8.39M | 8.47M | 6.86M | 9.59M | 10.20M | 9.32M | 10.49M | 10.28M | 9.02M | 6.46M | 10.47M | 5.53M | 6.57M | 6.62M | 7.46M | 9.95M | 10.34M | 9.44M | 10.57M | 10.22M | 9.15M | 9.06M | 10.70M | 10.36M | 10.02M | 10.41M | 10.83M | 11.65M | 11.68M | 5.29M | 7.00M | 7.92M | 7.69M |
|
EPS (Basic)
|
0.10 | 0.49 | 0.21 | 0.19 | 0.14 | 0.09 | 0.19 | 0.21 | 0.22 | 0.21 | 0.29 | -0.23 | 0.17 | 0.30 | 0.33 | 0.34 | 0.62 | 0.33 | 0.26 | 0.34 | 0.35 | 0.36 | 0.38 | 0.46 | 0.35 | 0.33 | 0.39 | 0.49 | 0.38 | 0.38 | 0.39 | 0.31 | 0.43 | 0.45 | 0.42 | 0.46 | 0.45 | 0.39 | 0.28 | 0.45 | 0.24 | 0.28 | 0.28 | 0.32 | 0.42 | 0.44 | 0.40 | 0.44 | 0.43 | 0.38 | 0.38 | 0.45 | 0.43 | 0.42 | 0.44 | 0.45 | 0.48 | 0.48 | 0.22 | 0.29 | 0.33 | 0.32 |
|
EPS (Weighted Average and Diluted)
|
0.10 | | | | 0.14 | | | | | | | -0.23 | 0.17 | 0.30 | 0.33 | 0.34 | 0.62 | 0.33 | 0.38 | 0.33 | 0.35 | 0.36 | 0.38 | 0.46 | 0.35 | 0.33 | 0.38 | 0.49 | 0.38 | 0.38 | 0.38 | 0.31 | 0.43 | 0.45 | 0.41 | 0.46 | 0.45 | 0.39 | 0.27 | 0.45 | 0.24 | 0.28 | 0.28 | 0.32 | 0.42 | 0.44 | 0.40 | 0.44 | 0.43 | 0.38 | 0.38 | 0.45 | 0.43 | 0.42 | 0.44 | 0.45 | 0.48 | 0.48 | 0.21 | 0.29 | 0.33 | 0.32 |
|
EBITDA
|
10.75M | 10.41M | 10.22M | 8.34M | 8.25M | 8.64M | 8.75M | 9.32M | 9.60M | 8.16M | 8.02M | 3.39M | 7.71M | 11.96M | 12.21M | 12.71M | 14.42M | 12.48M | 14.08M | 12.69M | 12.92M | 13.24M | 14.08M | 16.38M | 13.25M | 12.72M | 13.36M | 17.37M | 14.42M | 14.39M | 14.42M | 14.95M | 15.40M | 16.69M | 15.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
| | | | 11.38M | 11.38M | 12.31M | 12.33M | 12.06M | 12.06M | 11.51M | 11.41M | 11.43M | | | | | | | | | | | | | | | | | | | 11.53M | 11.24M | 11.02M | 11.25M | 11.12M | 10.84M | 10.38M | 9.74M | 9.62M | 12.09M | 12.43M | 12.52M | 11.99M | 11.66M | 10.91M | 10.87M | 10.60M | 10.46M | 11.11M | 11.84M | 11.93M | 12.36M | 12.48M | 12.68M | 12.48M | 12.30M | 12.26M | 16.81M | 16.79M | 16.85M | 17.11M |
|
Shares Outstanding
|
| | | | | | | | 6.90M | 6.90M | 6.91M | 6.90M | 6.90M | 6.90M | 7.00M | 7.10M | 7.20M | 7.20M | 7.20M | 7.20M | 7.20M | 7.30M | 7.31M | 7.30M | 7.40M | 7.40M | 7.43M | 7.50M | 7.50M | 7.50M | 7.54M | 7.60M | 7.80M | 7.80M | 7.83M | 7.80M | 7.90M | 7.90M | 7.89M | 7.90M | 7.90M | 7.90M | 7.94M | 8.00M | 8.10M | 8.10M | 8.80M | 8.80M | 8.80M | 8.80M | 8.83M | 8.80M | 8.80M | 8.80M | 9.58M | 9.90M | 9.90M | 10.00M | 10.00M | 10.10M | 10.20M | 10.40M |