|
Revenue
|
43.07M | 43.19M | 42.77M | 44.46M | 43.59M | 43.14M | 40.78M | 43.28M | 43.15M | 43.84M | 42.97M | 46.40M | 46.20M | 46.70M | 46.55M | 48.20M | 49.10M | 51.18M | 53.70M | 52.81M | 53.82M | 55.96M | 57.24M | 57.59M | 57.84M | 58.55M | 61.02M | 61.59M | 61.92M | 63.19M | 66.35M | 66.15M | 67.89M | 68.75M | 71.36M | 72.20M | 74.89M | 75.33M | 77.98M | 78.80M | 82.10M | 83.94M | 86.55M | 88.63M | 89.72M | 92.01M | 92.67M | 97.93M | 99.58M | 104.60M | 107.37M | 112.97M | 118.55M | 125.66M | 129.84M | 135.03M | 139.89M | 146.53M | 149.15M | 154.22M | 159.09M | 162.88M | 164.04M | 174.45M | 177.29M | 182.14M | 187.47M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.53M | 29.86M | 30.85M | 31.98M | | | | | | | | | | | | | | | | | 125.54M | 129.70M | 134.88M | 139.74M | 146.38M | 149.00M | 154.05M | 158.87M | 162.72M | 163.81M | 174.19M | 177.12M | 181.94M | 187.26M |
|
Expense - Real Estate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.22M | 41.50M | 41.35M | 42.91M | | | | | | | | | | | | | | | | | 70.07M | 70.54M | 72.37M | 75.53M | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.32M | 17.94M | 17.93M | 18.90M | 18.96M | 20.22M | 19.75M | 22.52M | 21.38M | 22.94M | 23.09M | 23.81M | 24.09M | 25.30M | 25.15M | 25.86M | 26.60M | 27.31M | 29.39M | 30.71M | 32.05M | 33.04M | 33.85M | 34.69M | 35.03M | 37.44M | 37.20M | 37.65M | 40.05M | 40.34M | 42.31M | 43.09M | 43.93M | 46.85M |
|
Selling, General & Administrative
|
2.17M | 2.25M | 2.10M | 2.61M | 2.54M | 2.52M | 2.58M | 2.97M | 2.61M | 2.55M | 2.56M | 3.12M | 2.54M | 2.45M | 2.38M | 3.36M | 2.78M | 2.59M | 3.00M | 3.45M | 2.96M | 3.37M | 2.95M | 4.54M | 3.81M | 3.18M | 3.56M | 5.31M | 3.02M | 2.33M | 2.57M | 5.48M | 2.90M | 3.21M | 3.39M | 3.46M | 3.74M | 3.06M | 3.48M | 3.84M | 4.51M | 3.15M | 4.91M | 3.28M | 4.03M | 3.71M | 3.38M | 4.04M | 4.49M | 3.56M | 3.62M | 4.31M | 4.23M | 3.97M | 3.86M | 5.20M | 4.38M | 3.43M | 3.74M | 6.68M | 4.74M | 5.15M | 4.04M | 7.95M | 5.29M | 5.61M | 5.11M |
|
Restructuring Costs
|
| | | | | | | | | 0.06M | 0.20M | 0.02M | | 0.04M | 0.12M | 0.03M | 0.14M | 0.02M | 0.01M | | 0.16M | | 0.05M | | | | 0.16M | | | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.60M | 0.18M | 0.18M | 0.18M | 0.18M | 0.17M | 0.17M | -0.10M | 0.21M | 0.22M | 0.26M | 0.25M | 0.22M | 0.32M | 0.22M | 0.32M | 0.23M | 0.37M | 0.24M | 0.24M | 0.25M | 0.27M | 0.38M | 0.85M | 0.26M | 0.21M | 0.26M | 0.26M | 0.59M | 0.75M | 0.22M | 0.22M | -0.28M | 0.24M | -0.56M | 0.17M | 0.32M | 0.24M | 0.23M | 0.24M | 0.23M | 0.20M | 0.21M | 0.21M | 38.24M | 0.28M | 0.28M | 0.33M | 40.11M | 4.81M | | | 13.16M | 8.75M | | | | | | | |
|
Operating Expenses
|
28.11M | 28.53M | 28.49M | 30.85M | 30.30M | 30.34M | 27.33M | 29.68M | 29.15M | 29.52M | 28.37M | 31.87M | 31.31M | 31.41M | 30.32M | 32.50M | 32.88M | 34.09M | 36.13M | 35.63M | 35.90M | 37.05M | 37.47M | 39.09M | 37.84M | 38.21M | 40.80M | 42.29M | 40.01M | 40.40M | 42.97M | 44.71M | 44.01M | 44.33M | 45.91M | 45.82M | 48.00M | 47.75M | 50.26M | 49.98M | 54.82M | 53.01M | 57.00M | 57.11M | 58.11M | 59.50M | 60.07M | 62.50M | 64.03M | 65.60M | 66.46M | 71.89M | 74.35M | 78.40M | 79.83M | 82.54M | 84.59M | 86.81M | 88.50M | 95.03M | 94.47M | 98.39M | 97.13M | 107.50M | 106.84M | 107.94M | 111.50M |
|
Operating Income
|
14.96M | 14.66M | 14.29M | 13.61M | 13.29M | 12.79M | 13.46M | 13.60M | 14.00M | 14.31M | 14.60M | 14.53M | 14.89M | 15.29M | 16.23M | 15.70M | 16.22M | 17.09M | 17.57M | 17.18M | 17.92M | 18.91M | 19.77M | 18.50M | 20.00M | 20.35M | 20.21M | 19.30M | 21.90M | 22.79M | 23.39M | 21.44M | 23.88M | 24.42M | 25.45M | 26.38M | 26.88M | 27.58M | 27.71M | | | | | | | | | | | | | | | 47.14M | 49.88M | 52.34M | 55.14M | 59.58M | 60.50M | 59.02M | 64.39M | 64.32M | 66.69M | 66.69M | 70.28M | 74.00M | 75.76M |
|
EBIT
|
14.96M | 14.66M | 14.29M | 13.61M | 13.29M | 12.79M | 13.46M | 13.60M | 14.00M | 14.31M | 14.60M | 14.53M | 14.89M | 15.29M | 16.23M | 15.70M | 16.22M | 17.09M | 17.57M | 17.18M | 17.92M | 18.91M | 19.77M | 18.50M | 20.00M | 20.35M | 20.21M | 19.30M | 21.90M | 22.79M | 23.39M | 21.44M | 23.88M | 24.42M | 25.45M | 26.38M | 26.88M | 27.58M | 27.71M | | | | | | | | | | | | | | | 47.14M | 49.88M | 52.34M | 55.14M | 59.58M | 60.50M | 59.02M | 64.39M | 64.32M | 66.69M | 66.69M | 70.28M | 74.00M | 75.76M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | 7.42M | 1.68M | | 2.90M | | | 11.33M | 30.98M | | -0.14M | | 21.86M | | | 10.22M | | 4.05M | | 2.33M | 9.08M | | 29.66M | | | | 13.14M | | | | 38.86M | 30.35M | 10.65M | | | -10.26M | 10.20M | 5.78M | | 5.89M | -1.09M | -15.75M | | | | | |
|
Interest & Investment Income
|
0.03M | 0.07M | 0.07M | 0.08M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.75M | 0.47M | 0.77M | 0.77M | 0.52M | 0.58M | 0.93M | 0.51M | 0.55M | 0.45M | 0.50M |
|
EBT
|
7.17M | 6.19M | 5.70M | 4.91M | 22.27M | 21.72M | -48.14M | 4.81M | 5.54M | 5.72M | 5.99M | 5.09M | 5.91M | 6.86M | 7.70M | 7.08M | 7.50M | 8.25M | 8.56M | 8.20M | 9.02M | 10.12M | 10.95M | 9.69M | 11.52M | 11.86M | 11.33M | 10.23M | 12.73M | 13.95M | 15.25M | 12.76M | 14.87M | 15.72M | 17.08M | 17.77M | 18.04M | 18.77M | 18.86M | | | | | | | | | | | | | | | 37.37M | 38.23M | 39.32M | 42.57M | 48.29M | 49.39M | 48.96M | 54.56M | 54.45M | 57.49M | 58.66M | 62.59M | 66.31M | 67.05M |
|
Profit After Tax
|
7.26M | 6.28M | 5.78M | 5.01M | 4.58M | 4.13M | 5.04M | 4.90M | 5.64M | 5.81M | 6.53M | 5.52M | 8.08M | 6.90M | 12.38M | 7.31M | 7.79M | 8.51M | 9.61M | 8.51M | 9.24M | 17.86M | 12.86M | 10.06M | 14.66M | 12.10M | 11.58M | 21.83M | 44.09M | 14.80M | 15.37M | 12.97M | 36.98M | 15.97M | 17.67M | -28.75M | 18.26M | 23.04M | 18.58M | 22.53M | 26.95M | 22.57M | 51.28M | 23.30M | 23.49M | 24.41M | 37.20M | 27.36M | 27.58M | 30.79M | 71.91M | 63.60M | 46.16M | 37.82M | 38.69M | 44.70M | 43.47M | 48.91M | 63.47M | 58.66M | 55.30M | 55.19M | 58.65M | 59.44M | 63.31M | 66.96M | 67.75M |
|
Equity Income
|
0.08M | 0.08M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.07M | 0.10M | 0.10M | 0.10M | -0.10M | -0.10M | 0.74M | 0.11M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.13M | 0.15M | 0.15M | 0.15M | 0.15M | 0.16M | 0.14M | 0.12M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.14M | 0.12M | 0.18M | 0.14M | 0.15M | 0.15M | 0.09M | 0.09M | 0.08M | 0.04M | 0.04M | 0.03M | 0.03M | 0.01M | -0.00M | 0.00M | 1.67M | 0.00M | 0.00M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Income from Continuing Operations
|
7.17M | 6.19M | 5.70M | 4.91M | 22.27M | 21.72M | -48.14M | 4.81M | 5.54M | 5.72M | 5.99M | 5.09M | 5.91M | 6.86M | 7.70M | 7.08M | 7.50M | 8.25M | 8.56M | 8.20M | 9.02M | 10.12M | 10.95M | 9.69M | 11.52M | 11.86M | 11.33M | 10.23M | 12.73M | 13.95M | 15.25M | 12.76M | 14.87M | 15.72M | 17.08M | 17.77M | 18.04M | 18.77M | 18.86M | | | | | | | | | | | | | | | 37.37M | 38.23M | 39.32M | 42.57M | 48.29M | 49.39M | 48.96M | 54.56M | 54.45M | 57.49M | 58.66M | 62.59M | 66.31M | 67.05M |
|
Consolidated Net Income
|
-0.04M | -0.04M | -0.03M | 4.91M | | | 0.15M | | -0.02M | -0.02M | 0.09M | 0.26M | 2.00M | 0.13M | 4.57M | 0.00M | 0.04M | 0.02M | 0.83M | | | | | 9.69M | 11.52M | 11.86M | 11.33M | 10.23M | 12.73M | 13.95M | 15.25M | 12.76M | 14.87M | 15.72M | 17.08M | 17.77M | 18.04M | 18.77M | 18.86M | | | | | | | | | | | | | | | 37.37M | 38.23M | 39.32M | 42.57M | 48.29M | 49.39M | 48.96M | 54.56M | 54.45M | 57.49M | 58.66M | 62.59M | 66.31M | 67.05M |
|
Income towards Parent Company
|
-0.04M | -0.04M | -0.03M | 4.91M | | | 0.15M | | -0.02M | -0.02M | 0.09M | 0.26M | 2.00M | 0.13M | 4.57M | 0.00M | 0.04M | 0.02M | 0.83M | | | | | 9.69M | 11.52M | 11.86M | 11.33M | 10.23M | 12.73M | 13.95M | 15.25M | 12.76M | 14.87M | 15.72M | 17.08M | 17.77M | 18.04M | 18.77M | 18.86M | | | | | | | | | | | | | | | 37.37M | 38.23M | 39.32M | 42.57M | 48.29M | 49.39M | 48.96M | 54.56M | 54.45M | 57.49M | 58.66M | 62.59M | 66.31M | 67.05M |
|
Net Income towards Common Stockholders
|
7.16M | 6.15M | 5.68M | 4.90M | 4.48M | 4.02M | 4.92M | 4.79M | 5.49M | 5.67M | 6.41M | 5.40M | 7.97M | 6.77M | 12.24M | 7.15M | 7.64M | 8.36M | 9.46M | 8.37M | 9.12M | 17.73M | 12.72M | 9.93M | 14.53M | 11.97M | 11.44M | 21.71M | 43.91M | 14.66M | 15.22M | 12.82M | 36.89M | 15.88M | 17.59M | 28.71M | 18.23M | 23.01M | 18.56M | 22.53M | 26.95M | 22.57M | 49.61M | 23.30M | 23.48M | 24.40M | 37.18M | 27.34M | 27.56M | 30.77M | 71.89M | 63.58M | 46.14M | 37.79M | 38.67M | 44.69M | 43.45M | 48.90M | 63.45M | 58.64M | 55.29M | 55.18M | 58.64M | 59.42M | 63.30M | 66.94M | 67.74M |
|
EPS (Basic)
|
0.28 | 0.24 | 0.22 | 0.18 | 0.17 | 0.15 | 0.18 | 0.18 | 0.20 | 0.21 | 0.24 | 0.20 | 0.28 | 0.23 | 0.43 | 0.24 | 0.25 | 0.28 | 0.31 | 0.27 | 0.29 | 0.56 | 0.41 | 0.31 | 0.45 | 0.37 | 0.36 | 0.67 | 1.36 | 0.45 | 0.47 | 0.38 | 1.09 | 0.46 | 0.52 | 0.83 | 0.52 | 0.64 | 0.52 | 0.62 | 0.73 | 0.60 | 1.32 | 0.60 | 0.60 | 0.62 | 0.95 | 0.69 | 0.69 | 0.76 | 1.79 | 1.54 | 1.09 | 0.87 | 0.88 | 1.02 | 0.97 | 1.07 | 1.36 | 1.23 | 1.15 | 1.13 | 1.17 | 1.14 | 1.21 | 1.26 | 1.27 |
|
EPS (Weighted Average and Diluted)
|
0.28 | 0.24 | 0.22 | 0.18 | 0.17 | 0.15 | 0.18 | 0.18 | 0.20 | 0.21 | 0.24 | 0.19 | 0.28 | 0.23 | 0.43 | 0.24 | 0.25 | 0.28 | 0.31 | 0.27 | 0.29 | 0.56 | 0.40 | 0.31 | 0.45 | 0.37 | 0.36 | 0.67 | 1.35 | 0.45 | 0.47 | 0.38 | 1.08 | 0.46 | 0.52 | 0.83 | 0.52 | 0.64 | 0.52 | 0.62 | 0.73 | 0.60 | 1.32 | 0.60 | 0.60 | 0.62 | 0.95 | 0.69 | 0.69 | 0.76 | 1.78 | 1.54 | 1.09 | 0.87 | 0.88 | 1.02 | 0.97 | 1.07 | 1.36 | 1.22 | 1.14 | 1.13 | 1.17 | 1.14 | 1.20 | 1.26 | 1.27 |
|
Shares Outstanding (Weighted Average)
|
25.33M | 25.81M | 25.59M | 26.73M | 26.75M | 26.76M | 26.75M | 26.81M | 26.82M | 26.84M | 26.90M | 27.65M | 28.25M | 28.91M | 28.58M | 29.81M | 29.99M | 30.28M | 30.16M | 30.81M | 31.14M | 31.52M | 31.34M | 32.03M | 32.05M | 32.13M | 32.09M | 32.25M | 32.38M | 32.74M | 32.56M | 33.36M | 33.99M | 34.22M | 34.00M | 34.69M | 35.20M | 35.72M | 35.44M | 36.47M | 36.94M | 37.77M | 37.44M | 38.88M | 39.01M | 39.34M | 39.19M | 39.67M | 40.07M | 40.43M | 40.26M | 41.25M | 42.21M | 43.47M | 42.60M | 43.75M | 44.66M | 45.66M | 45.22M | 47.86M | 48.25M | 48.86M | 48.80M | 51.97M | 52.51M | 53.16M | 52.72M |
|
Shares Outstanding (Diluted Average)
|
25.41M | 25.92M | 25.69M | 26.79M | 26.82M | 26.83M | 26.82M | 26.87M | 26.90M | 26.91M | 26.97M | 27.72M | 28.34M | 29.03M | 28.68M | 29.89M | 30.10M | 30.40M | 30.27M | 30.89M | 31.24M | 31.64M | 31.45M | 32.11M | 32.14M | 32.25M | 32.20M | 32.31M | 32.44M | 32.82M | 32.63M | 33.41M | 34.04M | 34.29M | 34.05M | 34.74M | 35.26M | 35.80M | 35.51M | 36.53M | 37.02M | 37.87M | 37.53M | 38.96M | 39.08M | 39.45M | 39.30M | 39.77M | 40.16M | 40.57M | 40.38M | 41.36M | 42.32M | 43.58M | 42.71M | 43.82M | 44.73M | 45.79M | 45.33M | 47.96M | 48.34M | 49.00M | 48.91M | 52.03M | 52.58M | 53.26M | 52.81M |
|
EBITDA
|
14.96M | 14.66M | 14.29M | 13.61M | 13.29M | 12.79M | 13.46M | 4.79M | 5.49M | 5.67M | 6.41M | 5.40M | 7.97M | 6.17M | 12.45M | 7.38M | 9.76M | 6.77M | 10.73M | 7.33M | 7.38M | 18.79M | 10.45M | 7.39M | 17.66M | 6.83M | 14.89M | 16.31M | 40.45M | 17.27M | 26.93M | 14.23M | 35.91M | 16.11M | 20.29M | 32.32M | 19.41M | 23.56M | 14.56M | 20.22M | 23.20M | 22.32M | 52.04M | 7.51M | 21.66M | 25.76M | 39.87M | 35.55M | 26.30M | 32.10M | 75.67M | 79.41M | 52.98M | 54.95M | 33.91M | 34.43M | 53.65M | 54.67M | 46.26M | 64.54M | 54.19M | 39.43M | 66.65M | 52.50M | 59.16M | 64.80M | 67.34M |
|
Interest Expenses
|
7.82M | 8.54M | 8.66M | 8.78M | -8.89M | -8.85M | 61.69M | 8.88M | 8.54M | 8.68M | 8.61M | 9.44M | 8.98M | 8.43M | 8.53M | 8.62M | 8.72M | 8.85M | 9.01M | 8.99M | 8.90M | 8.78M | 8.82M | 8.80M | 8.48M | 8.49M | 8.89M | 9.06M | 9.17M | 8.84M | 8.13M | 8.69M | 9.02M | 8.70M | 8.37M | 8.61M | 8.84M | 8.80M | 8.85M | 8.85M | 8.85M | 8.52M | 8.25M | 8.46M | 8.35M | 8.35M | 8.78M | 8.28M | 8.18M | 8.42M | 8.07M | 8.11M | 8.97M | 9.77M | 11.65M | 13.03M | 12.57M | 11.29M | 11.11M | 10.06M | 9.83M | 9.87M | 9.19M | 8.03M | 7.69M | 7.68M | 8.71M |