|
Revenue
|
13.31M | 13.58M | 17.47M | 20.17M | 21.66M | 25.74M | 28.65M | 31.11M | 32.76M | 36.29M | 39.20M | 41.49M | 38.50M | 42.91M | 41.11M | 48.55M | 57.07M | 59.60M | 65.02M | 70.12M | 71.45M | 70.66M | 74.28M | 83.69M | 86.52M | 91.66M | 97.73M | 103.50M | 109.27M | 117.13M | 119.71M | 129.35M | 137.06M | 144.93M | 149.87M |
|
Selling, General & Administrative
|
2.33M | 2.34M | 2.16M | 3.36M | 2.99M | 3.53M | 3.89M | 4.19M | 4.74M | 7.53M | 5.29M | 7.54M | 6.25M | 5.92M | 4.74M | 6.43M | 6.47M | 5.60M | 5.83M | 8.06M | 7.03M | 7.87M | 6.51M | 8.58M | 7.58M | 7.17M | 7.33M | 9.36M | 8.71M | 8.62M | 8.47M | 11.54M | 10.67M | 10.21M | 8.44M |
|
Other Operating Expenses
|
10.37M | 12.72M | 15.07M | 16.94M | 17.53M | 16.59M | -13.23M | 18.90M | 17.01M | 18.79M | -5.96M | 14.23M | 15.57M | 18.01M | 24.75M | 22.82M | 18.59M | 18.73M | 20.68M | 25.32M | 29.27M | 23.20M | 34.48M | 25.31M | 26.70M | 27.67M | 30.65M | 33.27M | 33.90M | 38.36M | 36.71M | 43.18M | 40.66M | 42.35M | 47.10M |
|
Operating Expenses
|
12.70M | 15.05M | 17.23M | 20.30M | 20.52M | 20.12M | -9.34M | 23.08M | 21.75M | 26.32M | -0.67M | 21.76M | 21.82M | 23.93M | 29.49M | 29.25M | 25.06M | 24.32M | 26.52M | 33.38M | 36.29M | 31.07M | 40.99M | 33.90M | 34.28M | 34.85M | 37.98M | 42.63M | 42.60M | 46.98M | 45.18M | 54.72M | 51.33M | 52.56M | 55.54M |
|
Operating Income
|
| 0.50M | 3.25M | 1.10M | 3.56M | 7.08M | 38.33M | 8.70M | 14.48M | 14.06M | 42.57M | 21.60M | 17.77M | 19.98M | 13.47M | 23.09M | 35.72M | 36.62M | 38.99M | 38.40M | 45.25M | 45.92M | 45.85M | 54.70M | 64.78M | 58.67M | 64.60M | 62.38M | 66.80M | 69.91M | 79.11M | 79.62M | 87.81M | 93.74M | 98.75M |
|
EBIT
|
5.77M | 0.50M | 3.25M | 1.10M | 3.56M | 7.08M | 38.33M | 8.70M | 14.48M | 14.06M | 42.57M | 21.60M | 17.77M | 19.98M | 13.47M | 23.09M | 35.72M | 36.62M | 38.99M | 38.40M | 45.25M | 45.92M | 45.85M | 54.70M | 64.78M | 58.67M | 64.60M | 62.38M | 66.80M | 69.91M | 79.11M | 79.62M | 87.81M | 93.74M | 98.75M |
|
Non Operating Investment Income
|
1.47M | 1.97M | 3.01M | 1.23M | 2.41M | 1.46M | 0.34M | 0.68M | 3.47M | 4.09M | 2.69M | 1.88M | 1.09M | 1.00M | 1.85M | 3.79M | 3.71M | 1.34M | 0.50M | 1.66M | 10.09M | 6.33M | 12.56M | 4.91M | 12.55M | 1.86M | 4.85M | 1.51M | 0.13M | -0.24M | 4.58M | 4.98M | 2.08M | 1.36M | 4.43M |
|
Interest & Investment Income
|
| 0.01M | 0.03M | 0.04M | 0.03M | 0.66M | 0.21M | 0.09M | 0.52M | 0.11M | 0.07M | 0.23M | 0.14M | 0.06M | 0.05M | 0.02M | 0.02M | 0.04M | 0.02M | 0.02M | 0.03M | 0.75M | 2.02M | 0.64M | 0.45M | 0.33M | 0.59M | 0.49M | 0.85M | 1.17M | 0.56M | 0.61M | 0.71M | 0.58M | 0.63M |
|
Other Non Operating Income
|
| | | | | | | | | | | -0.92M | | | | | -4.46M | | | -2.14M | | | | | | -0.12M | | | 1.55M | | | | | | |
|
EBT
|
0.61M | 0.51M | 3.27M | 1.14M | 3.59M | 7.73M | 8.35M | 8.79M | 10.65M | 14.17M | 14.72M | 14.07M | 10.51M | 12.39M | 5.76M | 15.43M | 23.46M | 27.70M | 29.84M | 27.12M | 36.09M | 36.78M | 35.75M | 43.21M | 53.16M | 46.25M | 49.44M | 47.28M | 51.83M | 49.45M | 55.71M | 56.44M | 63.53M | 65.97M | 68.44M |
|
Tax Provisions
|
0.04M | -0.01M | 0.13M | 0.03M | 0.09M | 0.03M | 0.05M | 0.07M | 0.08M | 0.07M | 0.09M | 0.03M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.30M | 0.28M | 0.19M | 0.23M | 0.15M | 0.16M | 0.16M | 0.16M | 0.16M | 0.15M | 0.16M | 0.16M | 0.16M | 0.16M | 0.17M | 0.16M |
|
Profit After Tax
|
2.05M | 0.52M | 3.14M | 1.11M | 0.32M | 7.71M | 8.30M | 8.72M | 10.57M | 14.11M | 14.63M | 14.04M | 10.44M | 12.34M | 5.71M | 15.38M | 23.40M | 27.65M | 29.79M | 26.82M | 35.81M | 36.59M | 35.52M | 43.06M | 53.00M | 46.09M | 49.27M | 47.12M | 51.68M | 49.29M | 55.55M | 56.28M | 63.37M | 65.80M | 68.28M |
|
Net Income - Minority
|
| | | | | | | | | | -7.66M | | -7.30M | -7.26M | -7.19M | -7.23M | -7.18M | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | -0.10M | 2.38M | 2.52M | 2.60M | 2.62M | 0.86M | 0.10M | 0.08M | 0.06M | 0.07M | 0.03M | 0.08M | 0.12M | 0.14M | 0.15M | 0.12M | 0.16M | 0.16M | 0.17M | 0.16M | 0.20M | 0.17M | 0.18M | 0.15M | 0.16M | 0.15M | 0.17M | 0.17M | 0.16M | 0.18M | 0.21M |
|
Income from Continuing Operations
|
0.58M | 0.52M | 3.15M | 1.11M | 3.50M | 7.71M | 8.30M | 8.72M | 10.57M | 14.11M | 14.63M | 14.04M | 10.44M | 12.34M | 5.71M | 15.38M | 23.40M | 27.65M | 29.79M | 26.82M | 35.81M | 36.59M | 35.52M | 43.06M | 53.00M | 46.09M | 49.27M | 47.12M | 51.68M | 49.29M | 55.55M | 56.28M | 63.37M | 65.80M | 68.28M |
|
Consolidated Net Income
|
0.58M | 0.52M | 3.15M | 1.11M | 3.50M | 7.71M | 8.30M | 8.72M | 10.57M | 14.11M | 14.63M | 14.04M | 10.44M | 12.34M | 5.71M | 15.38M | 23.40M | 27.65M | 29.79M | 26.82M | 35.81M | 36.59M | 35.52M | 43.06M | 53.00M | 46.09M | 49.27M | 47.12M | 51.68M | 49.29M | 55.55M | 56.28M | 63.37M | 65.80M | 68.28M |
|
Income towards Parent Company
|
0.58M | 0.52M | 3.15M | 1.11M | 3.50M | 7.71M | 8.30M | 8.72M | 10.57M | 14.11M | 6.96M | 14.04M | 3.15M | 5.08M | -1.49M | 8.15M | 16.22M | 27.65M | 29.79M | 26.82M | 35.81M | 36.59M | 35.52M | 43.06M | 53.00M | 46.09M | 49.27M | 47.12M | 51.68M | 49.29M | 55.55M | 56.28M | 63.37M | 65.80M | 68.28M |
|
Net Income towards Common Stockholders
|
2.05M | 0.52M | 3.15M | 1.11M | 0.22M | 7.71M | 8.30M | 8.72M | 10.57M | 14.11M | 6.96M | 14.04M | 3.15M | 5.08M | -1.49M | 8.15M | 16.22M | 27.65M | 29.79M | 26.82M | 35.81M | 36.59M | 35.52M | 43.06M | 53.00M | 46.09M | 49.27M | 47.12M | 51.68M | 49.29M | 55.55M | 56.28M | 63.37M | 65.80M | 68.28M |
|
EPS (Basic)
|
| | | | 0.01 | 0.18 | 0.26 | 0.19 | 0.19 | 0.19 | 0.19 | 0.15 | 0.11 | 0.13 | 0.05 | 0.14 | 0.20 | 0.23 | 0.24 | 0.21 | 0.27 | 0.26 | 0.25 | 0.30 | 0.35 | 0.29 | 0.31 | 0.28 | 0.29 | 0.28 | 0.31 | 0.30 | 0.32 | 0.33 | 0.34 |
|
EPS (Weighted Average and Diluted)
|
| | | | 0.00 | 0.13 | 0.26 | 0.13 | 0.14 | 0.18 | 0.18 | 0.15 | 0.11 | 0.13 | 0.05 | 0.14 | 0.20 | 0.23 | 0.25 | 0.21 | 0.27 | 0.26 | 0.25 | 0.29 | 0.35 | 0.29 | 0.30 | 0.28 | 0.29 | 0.27 | 0.31 | 0.29 | 0.32 | 0.33 | 0.34 |
|
Shares Outstanding (Weighted Average)
|
| | | | 40.98M | 43.06M | 42.63M | 45.97M | 57.10M | 72.48M | 64.10M | 90.32M | 91.60M | 94.26M | 95.31M | 106.99M | 116.32M | 119.23M | 116.36M | 126.84M | 131.27M | 139.07M | 134.94M | 144.41M | 150.49M | 155.92M | 152.14M | 167.29M | 175.32M | 175.33M | 173.86M | 188.46M | 197.55M | 198.14M | 196.05M |
|
Shares Outstanding (Diluted Average)
|
| | | | 60.03M | 61.47M | 61.77M | 64.64M | 76.67M | 77.61M | 75.31M | 91.33M | 92.48M | 95.04M | 96.20M | 108.06M | 117.51M | 120.30M | 117.47M | 127.92M | 132.02M | 139.89M | 135.86M | 146.00M | 151.52M | 157.18M | 153.52M | 168.85M | 177.58M | 179.61M | 177.12M | 190.96M | 199.63M | 199.88M | 198.05M |
|
EBITDA
|
2.05M | 0.52M | 3.15M | 1.11M | 3.40M | 5.32M | 5.78M | 6.13M | 14.48M | 14.06M | 42.57M | 21.60M | 17.77M | 19.98M | 13.47M | 23.09M | 35.72M | 36.62M | 38.99M | 38.40M | 45.25M | 45.92M | 45.85M | 54.70M | 64.78M | 58.67M | 64.60M | 62.38M | 66.80M | 69.91M | 79.11M | 79.62M | 87.81M | 93.74M | 98.75M |
|
Interest Expenses
|
5.16M | 6.32M | 7.38M | 8.28M | 8.63M | 6.56M | 6.72M | 7.09M | 5.78M | 7.21M | 6.96M | 6.83M | 7.40M | 7.65M | 7.76M | 7.68M | 7.81M | 8.96M | 9.17M | 9.16M | 9.19M | 9.89M | 12.13M | 12.13M | 12.07M | 12.63M | 15.76M | 15.60M | 17.36M | 21.63M | 23.96M | 23.79M | 25.00M | 28.35M | 30.94M |
|
Tax Rate
|
5.70 | -1.75 | 3.91 | 2.63 | 2.43 | 0.34 | 0.62 | 0.76 | 0.71 | 0.47 | 0.64 | 0.22 | 0.67 | 0.44 | 0.97 | 0.36 | 0.26 | 0.20 | 0.18 | 1.11 | 0.76 | 0.52 | 0.64 | 0.35 | 0.30 | 0.35 | 0.33 | 0.33 | 0.30 | 0.32 | 0.28 | 0.28 | 0.25 | 0.26 | 0.23 |