|
Revenue
|
208.33M | 199.45M | 148.85M | 142.32M | 129.16M | 121.92M | 144.19M | 126.32M | 131.84M | 126.71M | 127.97M | 127.36M | 123.07M | 125.07M | 132.63M | 126.22M | 136.53M | 131.81M | 128.80M | 146.67M | 139.82M | 153.01M | 146.97M | 161.03M | 170.36M | 150.74M | 143.32M | 144.31M | 145.93M | 210.70M | 141.99M | 139.80M | 151.44M | 157.02M | 164.57M | 155.48M | 146.74M | 137.41M | 138.48M | 148.94M | 175.07M | 159.43M | 157.78M | 138.62M | 138.32M | 148.80M | 156.61M | 154.39M | 157.21M | 166.92M | 185.93M | 195.48M | 185.80M | 182.50M | 175.25M | 167.50M | 169.20M | 168.56M | 179.73M | 193.27M | 187.34M | 189.22M | 183.43M | 187.86M | 189.91M | 188.79M |
|
Gross Profit
|
107.17M | 105.65M | 80.62M | 105.93M | 103.76M | 108.57M | 117.04M | 105.70M | 104.93M | 108.54M | 112.03M | 106.75M | 106.79M | 110.66M | 113.36M | 112.74M | 117.14M | 115.51M | 119.09M | 128.04M | 116.68M | 119.42M | 122.27M | 123.54M | 129.07M | 134.61M | 135.55M | 133.61M | 134.45M | 200.36M | 129.02M | 127.31M | 129.12M | 128.23M | 128.54M | 129.26M | 129.80M | 129.35M | 131.37M | 132.61M | 134.07M | 131.63M | 132.95M | 125.50M | 126.61M | 129.58M | 133.04M | 138.59M | 138.12M | 139.83M | 143.84M | 143.83M | 144.50M | 148.94M | 151.79M | 152.30M | 155.64M | 157.06M | 162.56M | 167.26M | 167.73M | 173.10M | 171.91M | 178.15M | 178.04M | 180.84M |
|
Selling, General & Administrative
|
5.83M | 5.90M | 5.96M | 5.90M | 5.93M | 6.08M | 10.60M | 6.78M | 6.32M | 6.15M | 11.05M | 9.57M | 8.85M | 6.38M | 7.10M | 7.82M | 6.58M | 8.03M | 8.44M | 8.14M | 7.53M | 7.21M | 8.91M | 7.89M | 7.53M | 7.44M | 8.50M | 11.88M | 8.03M | 8.86M | 7.79M | 8.61M | 7.86M | 7.37M | 7.00M | 7.29M | 7.63M | 6.90M | 7.08M | 8.75M | 9.39M | 7.93M | 9.34M | 7.49M | 8.16M | 7.47M | 9.89M | 8.41M | 9.22M | 9.34M | 13.80M | 8.54M | 9.06M | 9.45M | 11.16M | 10.49M | 10.36M | 10.58M | 11.35M | 11.75M | 12.03M | 11.42M | 11.84M | 12.16M | 11.91M | 12.03M |
|
Other Operating Expenses
|
167.20M | 159.28M | 118.37M | 112.28M | 93.85M | 88.75M | 61.87M | 126.70M | 117.06M | 92.86M | 112.01M | 86.43M | 85.32M | 132.22M | 83.37M | 82.23M | 89.72M | 93.11M | 85.52M | 113.32M | 100.46M | 108.38M | 100.91M | 122.57M | 125.36M | 111.31M | 114.77M | 101.96M | 164.92M | 121.72M | 96.76M | 95.76M | 106.96M | 110.71M | 132.72M | 112.29M | 100.81M | 93.16M | 98.42M | 101.68M | 84.47M | | 20.76M | 0.01M | | | 30.20M | -0.49M | 40.23M | -0.03M | 25.88M | 0.01M | -0.02M | 0.02M | 19.24M | 49.38M | 0.01M | | | | | | | 0.30M | | 3.02M |
|
Operating Expenses
|
173.03M | 165.18M | 124.33M | 118.19M | 99.77M | 94.83M | 72.46M | 133.48M | 123.38M | 99.01M | 123.06M | 96.00M | 94.17M | 138.59M | 90.47M | 90.05M | 96.30M | 101.14M | 93.96M | 121.46M | 107.98M | 115.59M | 109.82M | 130.46M | 132.89M | 118.75M | 123.27M | 113.84M | 172.95M | 130.58M | 104.55M | 104.37M | 114.82M | 118.08M | 139.72M | 119.58M | 108.44M | 100.06M | 105.50M | 110.43M | 133.95M | 121.43M | 94.58M | 104.32M | 104.95M | 116.19M | 98.46M | 113.07M | 115.32M | 124.06M | 143.30M | 152.42M | 139.29M | 135.91M | 129.99M | 122.11M | 123.11M | 374.27M | 129.82M | 142.85M | 133.22M | 134.73M | 129.15M | 133.26M | 130.27M | 130.97M |
|
Operating Income
|
35.30M | 34.27M | 24.52M | 29.75M | 32.72M | 29.23M | 32.83M | 0.79M | 16.60M | 27.40M | -9.01M | 34.65M | 32.07M | -10.84M | 33.19M | 36.16M | 40.23M | 30.67M | 34.84M | 25.21M | 31.84M | 37.42M | 37.15M | 30.57M | 37.47M | 31.99M | 20.05M | 30.46M | -27.02M | 11.53M | 37.44M | 35.43M | 36.62M | 38.94M | 24.85M | 35.89M | 38.30M | 37.35M | 25.87M | 22.18M | 0.12M | 10.20M | 38.37M | 21.18M | 21.66M | 13.39M | 34.59M | 25.53M | 22.80M | 15.77M | 0.55M | -8.59M | 5.21M | 13.03M | 21.80M | 30.19M | 32.53M | -217.21M | 32.74M | 24.41M | 34.52M | 38.37M | 42.77M | 44.89M | 47.77M | 49.87M |
|
EBIT
|
35.30M | 34.27M | 24.52M | 29.75M | 32.72M | 29.23M | 32.83M | 0.79M | 16.60M | 27.40M | -9.01M | 34.65M | 32.07M | -10.84M | 33.19M | 36.16M | 40.23M | 30.67M | 34.84M | 25.21M | 31.84M | 37.42M | 37.15M | 30.57M | 37.47M | 31.99M | 20.05M | 30.46M | -27.02M | 11.53M | 37.44M | 35.43M | 36.62M | 38.94M | 24.85M | 35.89M | 38.30M | 37.35M | 25.87M | 22.18M | 0.12M | 10.20M | 38.37M | 21.18M | 21.66M | 13.39M | 34.59M | 25.53M | 22.80M | 15.77M | 0.55M | -8.59M | 5.21M | 13.03M | 21.80M | 30.19M | 32.53M | -217.21M | 32.74M | 24.41M | 34.52M | 38.37M | 42.77M | 44.89M | 47.77M | 49.87M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -53.20M | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
1.25M | 2.62M | 0.21M | 1.30M | 0.24M | 0.40M | 7.63M | 1.17M | 2.76M | -1.70M | -33.49M | 1.22M | 0.84M | 1.09M | 4.02M | -5.18M | -21.47M | -0.37M | -0.00M | 1.28M | 1.30M | 1.19M | -13.33M | 1.28M | 1.24M | 85.75M | -0.40M | 1.16M | 1.33M | 1.39M | 1.57M | 1.73M | 1.58M | 1.51M | 1.50M | 1.36M | 1.44M | 1.49M | 0.07M | 2.29M | 1.85M | 1.84M | 1.92M | 1.21M | 2.28M | -3.24M | 3.34M | -33.17M | -25.23M | 1.82M | -41.07M | 1.89M | 1.59M | 0.60M | 4.67M | 2.26M | 2.14M | 2.53M | 5.66M | 4.12M | 2.88M | 3.32M | 2.33M | 1.57M | 1.22M | 2.59M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.59M | 0.60M | 4.67M | 2.26M | 2.14M | 2.53M | 5.66M | 4.12M | 2.88M | 3.32M | 2.33M | 1.57M | 1.22M | 2.59M |
|
EBT
|
17.93M | 15.96M | 3.86M | 10.07M | 7.69M | 4.08M | 3.00M | -20.94M | -9.13M | 1.66M | -58.04M | 12.98M | 9.93M | -31.86M | 18.14M | 11.64M | -0.34M | 10.95M | 14.45M | 5.66M | 9.39M | 13.63M | 5.90M | 11.02M | 16.88M | 94.31M | -1.39M | 8.08M | -48.33M | -5.44M | 78.95M | 18.16M | 18.52M | 22.02M | 11.59M | 18.46M | 20.77M | 19.66M | 16.69M | 22.12M | 108.97M | 22.72M | 39.70M | 25.16M | 24.70M | -31.80M | 81.08M | -7.08M | 42.98M | 28.09M | 13.28M | 30.52M | 33.28M | 32.08M | 52.08M | 80.59M | 31.72M | -220.99M | 35.18M | 33.77M | 36.40M | 37.44M | 36.23M | 35.96M | 39.93M | 42.54M |
|
Tax Provisions
|
0.05M | 0.05M | 0.03M | 0.04M | 0.01M | 0.03M | 0.03M | -0.54M | -5.04M | -0.46M | -0.67M | 0.20M | 0.02M | 0.11M | 0.05M | 0.02M | 0.02M | 0.02M | 1.92M | 0.06M | 0.09M | 0.10M | 0.05M | 0.06M | 0.05M | 0.05M | 0.05M | -0.01M | 0.00M | -0.02M | 0.27M | 0.04M | 0.05M | 0.06M | 0.95M | 0.06M | 0.06M | -0.29M | -0.19M | 0.19M | -0.18M | -0.13M | -0.10M | 0.05M | 0.03M | 0.02M | 0.26M | 0.03M | 0.02M | 0.05M | 0.04M | 0.15M | 0.00M | 0.07M | 0.22M | 0.12M | 0.19M | 0.15M | 0.12M | 0.17M | 0.01M | 0.13M | -0.02M | 0.10M | 0.12M | 0.61M |
|
Profit After Tax
|
18.05M | 15.54M | 9.55M | 10.68M | 9.15M | 8.93M | 16.75M | -22.85M | -25.38M | 7.47M | -91.10M | 13.18M | 11.86M | -32.05M | 19.01M | 15.28M | -5.37M | 10.97M | 92.67M | 5.67M | 9.25M | 24.55M | 5.94M | 14.73M | 17.23M | 94.29M | 62.62M | 8.10M | -48.32M | 29.27M | 26.60M | 22.74M | 18.86M | 22.33M | 11.01M | 18.78M | 21.09M | 20.32M | 18.46M | 22.32M | 109.56M | 23.25M | 44.88M | 25.55M | 25.12M | -31.84M | 83.55M | -6.89M | 43.90M | 28.79M | 14.96M | 60.82M | 33.59M | 32.32M | 52.09M | 80.40M | 31.64M | -221.21M | 34.82M | 33.67M | 36.41M | 37.40M | 36.47M | 36.23M | 40.17M | 43.74M |
|
Equity Income
|
-0.20M | -0.76M | 0.13M | -0.20M | -0.07M | 0.65M | 1.00M | 0.03M | -0.09M | -0.16M | -0.11M | -0.09M | -0.19M | -0.25M | -0.02M | 0.04M | 0.13M | 0.04M | 1.90M | 0.06M | -0.05M | 0.19M | 0.02M | 0.03M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.59M | 0.14M | 0.38M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 1.58M | 0.39M | 0.42M | 0.40M | 0.43M | 0.44M | 0.45M | 0.48M | 28.04M | 0.22M | 0.26M | 0.30M | 0.31M | 0.89M | 0.32M | 0.31M | 0.23M | -0.06M | 0.11M | -0.07M | -0.24M | 0.07M | 0.03M | 0.09M | 0.22M | 0.37M | 0.35M | 1.81M |
|
Net Income - Minority
|
| | | | | | | | | | -73.54M | | -79.27M | -76.45M | -71.08M | -70.14M | -69.14M | -68.75M | -71.67M | -70.25M | -69.18M | -67.37M | -69.46M | -67.40M | -67.20M | -69.96M | -72.04M | -71.12M | -68.00M | -67.55M | -72.27M | -67.47M | -67.34M | -44.72M | -66.17M | -65.67M | -66.28M | -41.56M | -41.64M | -45.80M | -46.83M | -39.56M | -40.28M | -40.19M | -40.30M | -40.39M | -32.68M | -33.66M | -34.08M | -34.27M | -34.34M | -38.60M | -38.96M | -39.28M | -39.65M | -42.66M | -45.97M | -39.82M | -39.84M | -43.57M | -43.92M | -43.33M | -43.51M | -47.42M | -48.07M | -48.03M |
|
Income from Non-Controlling Interests
|
| 0.96M | 0.46M | 0.53M | 0.36M | 0.36M | 0.86M | -1.48M | -1.89M | 0.18M | -5.25M | -0.06M | 0.56M | -1.60M | 0.47M | 0.26M | 0.96M | 0.96M | 5.66M | 0.93M | 1.16M | 1.83M | 0.06M | 1.38M | 1.45M | 4.49M | 3.25M | 1.27M | -0.90M | 1.97M | 1.87M | 1.72M | 1.33M | 1.75M | 1.39M | 1.63M | 1.65M | 1.62M | 1.44M | 0.26M | 1.34M | 0.27M | 2.09M | 0.29M | 0.28M | -0.39M | 0.99M | -0.09M | 0.56M | 0.36M | 0.18M | 0.86M | 0.50M | 0.48M | 0.78M | 1.29M | 0.52M | -3.69M | 0.58M | 0.61M | 0.69M | 0.71M | 0.68M | 0.73M | 0.85M | 0.92M |
|
Income from Continuing Operations
|
17.88M | 15.91M | 3.83M | 10.03M | 7.68M | 4.05M | 2.97M | -20.40M | -4.09M | 2.12M | -57.37M | 12.77M | 9.91M | -31.97M | 18.09M | 11.62M | -0.36M | 10.93M | 12.53M | 5.60M | 9.29M | 13.53M | 5.85M | 10.96M | 16.83M | 94.26M | -1.44M | 8.09M | -48.33M | -5.42M | 78.68M | 18.12M | 18.48M | 21.96M | 10.64M | 18.41M | 20.71M | 19.95M | 16.88M | 21.93M | 109.14M | 22.85M | 39.80M | 25.11M | 24.67M | -31.82M | 80.82M | -7.12M | 42.96M | 28.05M | 13.24M | 30.36M | 33.28M | 32.01M | 51.86M | 80.46M | 31.53M | -221.14M | 35.06M | 33.60M | 36.38M | 37.31M | 36.25M | 35.86M | 39.81M | 41.93M |
|
Consolidated Net Income
|
0.38M | 0.38M | 5.58M | 1.77M | 0.93M | 1.92M | 1.44M | 1.58M | -25.01M | 5.80M | -30.78M | -2.95M | 1.50M | 11.28M | 2.52M | 1.26M | -4.50M | -12.97M | 71.91M | 0.01M | -0.20M | 0.19M | 0.02M | -0.24M | 0.39M | | | | | 34.10M | | 4.24M | 0.01M | 1.19M | 4.45M | -0.00M | -0.02M | | 2.37M | | 109.14M | 22.85M | 39.80M | 1.12M | 0.14M | -0.35M | 1.37M | 0.81M | 0.68M | 0.45M | 1.41M | 29.57M | | | | | | | | 33.60M | 36.38M | 37.31M | 36.25M | 35.86M | 39.81M | 41.93M |
|
Income towards Parent Company
|
0.38M | 0.38M | 5.58M | 1.77M | 0.93M | 1.92M | 1.44M | 1.58M | -25.01M | 5.80M | -104.32M | -2.95M | -77.76M | -65.17M | -68.56M | -68.88M | -73.64M | -81.73M | 0.24M | -70.23M | -69.38M | -67.18M | -69.44M | -67.64M | -66.81M | -69.96M | -72.04M | -71.12M | -68.00M | -33.44M | -72.27M | -63.23M | -67.33M | -43.53M | -61.71M | 17.15M | 19.43M | 18.70M | 17.02M | 20.86M | 106.79M | 21.26M | 42.78M | 24.05M | 23.50M | -31.84M | 81.67M | -6.67M | 42.40M | 27.10M | 13.71M | 59.32M | 32.31M | 30.92M | 50.48M | 78.78M | 30.29M | -216.19M | 33.65M | 32.61M | 35.11M | 36.09M | 35.12M | 34.74M | 38.35M | 41.73M |
|
Preferred Dividend Payments
|
4.03M | 4.03M | 4.03M | 4.03M | 4.03M | 4.03M | 4.03M | 4.03M | 4.03M | 4.03M | 4.03M | 4.03M | 4.17M | 6.55M | 6.11M | 6.11M | 4.88M | 4.49M | 4.49M | 4.49M | 4.34M | 3.55M | 3.55M | 3.55M | 3.55M | 3.55M | 3.55M | 3.55M | 3.55M | 3.55M | 3.64M | 3.18M | 6.85M | | | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.16M | 0.08M | 0.08M | 0.08M | 0.08M | 0.07M | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
12.61M | 10.43M | 5.06M | 5.91M | 4.44M | 4.81M | 11.50M | -21.39M | -27.44M | 2.82M | -89.52M | 6.27M | 7.14M | -27.54M | 12.43M | 8.91M | -13.15M | -7.45M | 82.53M | 0.25M | 1.78M | 19.17M | 1.35M | 9.80M | 12.23M | 86.25M | 55.81M | 3.27M | -50.97M | 23.75M | 21.08M | 17.84M | 7.64M | 20.58M | 9.62M | 17.15M | 19.43M | 18.70M | 17.02M | 20.86M | 106.63M | 21.10M | 42.71M | 23.98M | 23.42M | -31.92M | 81.60M | -6.67M | 42.40M | 27.10M | 13.71M | 59.32M | 32.31M | 30.92M | 50.48M | 78.78M | 30.29M | -216.19M | 33.65M | 32.61M | 35.11M | 36.09M | 35.12M | 34.74M | 38.35M | 41.73M |
|
EPS (Basic)
|
0.22 | 0.18 | 0.08 | 0.10 | 0.07 | 0.08 | 0.18 | -0.33 | -0.40 | 0.04 | -1.26 | 0.09 | 0.10 | -0.39 | 0.16 | 0.11 | -0.16 | -0.09 | 0.94 | | 0.02 | 0.22 | 0.01 | 0.10 | 0.13 | 0.91 | 0.59 | 0.03 | -0.54 | 0.25 | 0.22 | 0.18 | 0.08 | 0.21 | 0.10 | 0.17 | 0.19 | 0.18 | 0.16 | 0.19 | 0.95 | 0.19 | 0.38 | 0.21 | 0.21 | -0.29 | 0.73 | -0.07 | 0.38 | 0.24 | 0.12 | 0.53 | 0.29 | 0.28 | 0.45 | 0.70 | 0.27 | -1.94 | 0.29 | 0.29 | 0.31 | 0.32 | 0.31 | 0.31 | 0.34 | 0.37 |
|
EPS (Weighted Average and Diluted)
|
0.22 | 0.18 | 0.08 | 0.10 | 0.07 | 0.08 | 0.18 | -0.33 | -0.41 | 0.04 | -1.26 | 0.09 | 0.10 | -0.39 | 0.16 | 0.11 | -0.16 | -0.09 | 0.94 | | 0.02 | 0.22 | 0.01 | 0.10 | 0.13 | 0.91 | 0.59 | 0.03 | -0.54 | 0.25 | 0.22 | 0.18 | 0.08 | 0.21 | 0.10 | 0.17 | 0.19 | 0.18 | 0.16 | 0.19 | 0.95 | 0.19 | 0.38 | 0.21 | 0.21 | -0.29 | 0.73 | -0.07 | 0.38 | 0.24 | 0.12 | 0.52 | 0.29 | 0.27 | 0.45 | 0.70 | 0.27 | -1.94 | 0.29 | 0.29 | 0.31 | 0.32 | 0.31 | 0.31 | 0.34 | 0.37 |
|
EBITDA
|
35.30M | 34.27M | 24.52M | 29.75M | 32.72M | 29.23M | 32.83M | 0.79M | 16.60M | 27.40M | -9.01M | 34.65M | 32.07M | -10.84M | 33.19M | 36.16M | 40.23M | 30.67M | 34.84M | 25.21M | 31.84M | 37.42M | 37.15M | 30.57M | 37.47M | 31.99M | 20.05M | 30.46M | -27.02M | 11.53M | 37.44M | 35.43M | 36.62M | 38.94M | 24.85M | 35.89M | 38.30M | 37.35M | 25.87M | 22.18M | 0.12M | 10.20M | 38.37M | 21.18M | 21.66M | 13.39M | 34.59M | 25.53M | 22.80M | 15.77M | 0.55M | -8.59M | 5.21M | 13.03M | 21.80M | 30.19M | 32.53M | -217.21M | 32.74M | 24.41M | 34.52M | 38.37M | 42.77M | 44.89M | 47.77M | 49.87M |
|
Interest Expenses
|
18.62M | 20.93M | 20.88M | 22.64M | 25.58M | 26.17M | 21.69M | 26.11M | 25.59M | 24.18M | 15.18M | 24.43M | 24.24M | 23.24M | 14.49M | 20.29M | 21.10M | 19.34M | 21.28M | 20.83M | 23.48M | 24.80M | 23.29M | 20.84M | 21.77M | 24.12M | 22.35M | 23.56M | 22.64M | 18.30M | 18.66M | 18.99M | 19.16M | 19.61M | 19.21M | 18.78M | 18.95M | 19.18M | 18.48M | 18.67M | 18.48M | 17.13M | 16.78M | 16.84M | 16.80M | 17.15M | 17.15M | 17.52M | 15.94M | 15.72M | 16.22M | 14.42M | 14.81M | 15.12M | 16.82M | 16.44M | 16.52M | 17.80M | 20.38M | 20.77M | 20.62M | 20.38M | 20.39M | 20.50M | 20.94M | 20.89M |
|
Shares Outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.35M | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
0.29 | 0.29 | 0.70 | 0.41 | 0.09 | 0.66 | 1.10 | 2.60 | 55.22 | -27.46 | 1.15 | 1.57 | 0.17 | -0.33 | 0.30 | 0.14 | -6.23 | 0.22 | 13.27 | 1.13 | 0.98 | 0.74 | 0.90 | 0.50 | 0.30 | 0.05 | -3.30 | -0.10 | 0.00 | 0.39 | 0.34 | 0.22 | 0.26 | 0.26 | 8.22 | 0.30 | 0.30 | -1.48 | -1.14 | 0.88 | -0.16 | -0.58 | -0.26 | 0.19 | 0.12 | -0.05 | 0.32 | -0.45 | 0.06 | 0.17 | 0.32 | 0.50 | 0.01 | 0.21 | 0.43 | 0.16 | 0.60 | -0.07 | 0.34 | 0.50 | 0.04 | 0.35 | -0.07 | 0.29 | 0.29 | 1.44 |