|
Revenue
|
24.64M | 24.92M | 25.34M | 24.99M | 25.23M | 28.65M | 26.92M | 26.39M | 28.08M | 29.45M | 29.37M | 29.44M | 28.90M | 28.97M | -69.28M | 29.63M | 29.68M | 30.52M | -71.23M | 31.44M | 29.86M | 31.14M | 33.21M | 33.94M | 34.12M | 34.59M | 35.81M | 34.83M | 36.76M | 37.01M | 38.75M | 38.61M | 38.64M | 40.72M | 41.38M | 40.91M | 41.70M | 44.84M | 42.84M | 43.03M | 43.89M | 47.72M | 47.52M | 50.82M | 47.92M | 50.36M | 52.54M | 50.88M | 52.96M | 55.72M | 54.09M | 52.74M | 53.80M | 52.16M | -230.29M | 50.98M | -13.09M | -27.47M | -361.89M | 57.24M | -22.70M | -20.38M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | 0.39M | 5.36M | 0.32M | 0.32M | 0.31M | 4.95M | 0.30M | 0.29M | 0.29M | 4.99M | 0.29M | 0.30M | 0.33M | | 0.32M | 0.32M | 0.31M | | 0.29M | 0.29M | 0.28M | | 0.27M | 0.27M | 0.26M | | 0.25M | 0.25M | 0.24M | 1.30M | 0.23M | 0.23M | 0.23M | 0.89M | 0.22M | 0.11M | 0.11M | 0.66M | 0.11M | 0.10M | 0.10M |
|
Depreciation & Amortization - Total
|
2.67M | 2.74M | 2.64M | 2.84M | 2.64M | 2.72M | 2.66M | 2.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.61M | 0.55M | 0.75M | 0.60M | 0.65M | 0.60M | 0.58M | 0.60M | 0.89M | 0.98M | 0.81M | 0.70M | 0.81M | 0.69M | 0.64M | 0.72M | 0.78M | 0.72M | 0.79M | 0.70M | 0.81M | 0.78M | 1.98M | 1.09M | 1.16M | 1.09M | 1.12M | 1.17M | 1.31M | 1.21M | 1.24M | 1.24M | 1.36M | 1.29M | | 2.34M | 2.42M | 1.38M | | 2.67M | 2.70M | 3.25M | | 3.12M | 3.46M | 3.58M | | 3.98M | 4.57M | 4.41M | 4.68M | 4.69M | 4.75M | 5.11M | 5.56M | 5.39M | 5.34M | 5.35M | 6.61M | 5.49M | 5.88M | 5.79M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36M | | | | | | | 1.27M | | 0.35M | | -0.02M | -0.06M | 0.19M | | | | 0.04M | 0.07M | | |
|
Other Operating Expenses
|
11.59M | 11.65M | 12.98M | 11.90M | 9.22M | 10.96M | 10.38M | 9.52M | 12.98M | 17.73M | 13.71M | 13.71M | 13.62M | 13.36M | 13.54M | 13.26M | 13.89M | 14.10M | 15.26M | 14.61M | 15.05M | 15.12M | 16.49M | 16.51M | 17.30M | 15.91M | 15.98M | 15.81M | 18.45M | 17.17M | 17.86M | 18.46M | 17.92M | 19.89M | 27.80M | 19.36M | 19.33M | 19.86M | 26.77M | 21.24M | 20.49M | 20.60M | 26.53M | 20.24M | 20.20M | 21.76M | 29.90M | 22.40M | 23.03M | 24.63M | 24.95M | 25.24M | 25.51M | 25.89M | 25.56M | 44.88M | 24.23M | 23.75M | 48.97M | 24.54M | 25.82M | 26.27M |
|
Operating Expenses
|
14.87M | 14.94M | 16.37M | 15.35M | 15.15M | 17.01M | 16.28M | 15.66M | 16.58M | 21.62M | 17.54M | 17.58M | 17.46M | 17.01M | 17.39M | 17.21M | 17.81M | 17.95M | 19.38M | 19.01M | 19.24M | 19.32M | 21.83M | 21.22M | 22.12M | 20.62M | 20.71M | 20.94M | 23.94M | 22.47M | 23.16M | 24.10M | 23.45M | 25.52M | 27.80M | 25.17M | 25.00M | 25.89M | 26.77M | 27.67M | 26.57M | 28.48M | 26.53M | 26.74M | 26.94M | 29.17M | 29.90M | 30.14M | 32.89M | 32.83M | 33.51M | 33.66M | 33.78M | 34.73M | 35.05M | 54.01M | 33.02M | 32.47M | 59.40M | 33.69M | 35.68M | 35.88M |
|
EBIT
|
12.19M | 12.20M | 11.22M | 12.63M | 12.32M | 11.32M | 11.20M | 11.86M | 12.38M | 8.27M | 11.31M | 11.01M | 12.06M | 11.01M | 11.16M | 12.10M | 11.89M | 12.42M | 9.85M | 11.54M | 11.89M | 13.94M | 11.64M | 13.27M | 13.09M | 15.32M | 15.01M | 14.65M | 12.97M | 16.70M | 16.64M | 17.33M | 21.93M | 21.35M | 18.79M | 24.27M | 24.52M | 27.09M | 22.43M | 9.98M | 19.15M | 19.43M | 19.48M | 29.47M | 28.82M | 24.68M | 26.72M | 21.22M | 23.19M | 26.19M | 29.11M | 36.82M | 45.57M | 49.48M | 51.60M | 40.76M | 67.74M | 51.78M | -78.78M | 54.81M | 55.24M | 57.87M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | 0.08M | 0.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.02M | 0.03M | 0.04M | | 0.01M | 0.08M | 0.14M | 0.08M | | 0.10M | 0.09M | 0.11M | | 0.21M | 0.02M | 0.03M | | 0.03M | 0.06M | 0.07M | | 0.02M | 0.11M | 0.19M | 0.43M | 0.62M | 1.19M | 0.72M | 1.40M | 1.99M | 1.71M | 0.61M | 1.31M | 0.77M | 0.41M | 0.34M |
|
Other Non Operating Income
|
| | | | | -1.08M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.18M | 0.34M | | 0.17M | -0.04M | 0.89M | | 0.75M | 1.94M | 1.93M | | 1.88M | -0.59M | 0.38M | | 0.52M | 0.65M | 0.10M | 0.66M | 0.50M | 0.70M | 0.22M | -0.07M | 0.17M | 0.38M | 0.21M | -0.04M | 0.25M | 0.34M | 0.85M |
|
EBT
|
7.67M | 7.80M | 6.99M | 8.83M | 8.75M | 8.16M | 8.48M | 9.35M | 10.04M | 6.07M | 9.31M | 9.15M | 10.24M | 9.19M | 9.32M | 10.31M | 10.11M | 10.55M | 8.00M | 9.69M | 9.34M | 11.06M | 8.79M | 10.35M | 10.04M | 12.01M | 11.74M | 11.11M | 8.98M | 11.74M | 11.64M | 11.56M | 15.15M | 13.14M | 9.69M | 14.55M | 14.34M | 17.11M | 13.42M | 1.45M | 13.57M | 15.21M | 15.49M | 26.06M | 25.60M | 21.73M | 23.84M | 18.43M | 19.51M | 18.58M | 14.46M | 14.86M | 16.79M | 16.46M | 14.94M | 2.43M | 30.15M | 14.55M | -115.27M | 20.62M | 21.50M | 25.24M |
|
Tax Provisions
|
2.47M | 2.14M | 1.89M | 3.01M | 3.03M | 2.66M | 2.72M | 3.15M | 3.38M | 1.80M | 2.98M | 3.00M | 3.40M | 3.03M | 2.96M | 3.09M | 3.08M | 3.37M | 0.08M | 2.89M | 2.75M | 2.75M | 2.15M | 2.73M | 2.89M | 3.54M | 4.76M | 3.17M | 2.74M | 3.46M | 0.58M | 2.27M | 2.98M | 2.56M | 12.68M | 3.03M | 2.94M | 4.28M | 0.31M | 0.32M | 2.44M | 2.94M | 6.21M | 5.35M | 5.40M | 4.55M | 4.22M | 3.44M | 3.86M | 4.72M | 6.75M | 2.77M | 2.42M | 2.44M | 6.50M | 0.36M | 4.52M | 1.08M | -32.46M | 3.75M | 3.96M | 4.76M |
|
Profit After Tax
|
5.20M | 5.66M | 5.10M | 5.82M | 5.72M | 5.50M | 5.76M | 6.20M | 6.66M | 4.26M | 6.33M | 6.15M | 6.85M | 6.16M | 6.37M | 7.22M | 7.03M | 7.18M | 7.92M | 6.80M | 6.58M | 8.32M | 6.63M | 7.62M | 7.15M | 8.47M | 8.69M | 7.94M | 6.25M | 8.28M | 11.06M | 9.29M | 12.17M | 10.58M | 7.49M | 11.52M | 11.40M | 12.83M | 13.11M | 1.13M | 11.13M | 12.27M | 13.80M | 20.71M | 20.20M | 17.18M | 19.61M | 14.98M | 15.65M | 13.85M | 12.09M | 12.09M | 14.37M | 14.02M | 9.78M | 2.07M | 25.63M | 13.47M | -82.81M | 16.88M | 17.53M | 20.48M |
|
Income from Continuing Operations
|
5.20M | 5.66M | 5.10M | 5.82M | 5.72M | 5.50M | 5.76M | 6.20M | 6.66M | 4.26M | 6.33M | 6.15M | 6.85M | 6.16M | 6.37M | 7.22M | 7.03M | 7.18M | 7.92M | 6.80M | 6.58M | 8.32M | 6.63M | 7.62M | 7.15M | 8.47M | 6.97M | 7.94M | 6.25M | 8.28M | 11.06M | 9.29M | 12.17M | 10.58M | -2.99M | 11.52M | 11.40M | 12.83M | 13.11M | 1.13M | 11.13M | 12.27M | 9.28M | 20.71M | 20.20M | 17.18M | 19.61M | 14.98M | 15.65M | 13.85M | 7.71M | 12.09M | 14.37M | 14.02M | 8.43M | 2.07M | 25.63M | 13.47M | -82.81M | 16.88M | 17.53M | 20.48M |
|
Consolidated Net Income
|
5.20M | 5.66M | 5.10M | 5.82M | 5.72M | 5.50M | 5.76M | 6.20M | 6.66M | 4.26M | 6.33M | 6.15M | 6.85M | 6.16M | 6.37M | 7.22M | 7.03M | 7.18M | 7.92M | 6.80M | 6.58M | 8.32M | 6.63M | 7.62M | 7.15M | 8.47M | 6.97M | 7.94M | 6.25M | 8.28M | 11.06M | 9.29M | 12.17M | 10.58M | -2.99M | 11.52M | 11.40M | 12.83M | 13.11M | 1.13M | 11.13M | 12.27M | 9.28M | 20.71M | 20.20M | 17.18M | 19.61M | 14.98M | 15.65M | 13.85M | 7.71M | 12.09M | 14.37M | 14.02M | 8.43M | 2.07M | 25.63M | 13.47M | -82.81M | 16.88M | 17.53M | 20.48M |
|
Income towards Parent Company
|
5.20M | 5.66M | 5.10M | 5.82M | 5.72M | 5.50M | 5.76M | 6.20M | 6.66M | 4.26M | 6.33M | 6.15M | 6.85M | 6.16M | 6.37M | 7.22M | 7.03M | 7.18M | 7.92M | 6.80M | 6.58M | 8.32M | 6.63M | 7.62M | 7.15M | 8.47M | 6.97M | 7.94M | 6.25M | 8.28M | 11.06M | 9.29M | 12.17M | 10.58M | -2.99M | 11.52M | 11.40M | 12.83M | 13.11M | 1.13M | 11.13M | 12.27M | 9.28M | 20.71M | 20.20M | 17.18M | 19.61M | 14.98M | 15.65M | 13.85M | 7.71M | 12.09M | 14.37M | 14.02M | 8.43M | 2.07M | 25.63M | 13.47M | -82.81M | 16.88M | 17.53M | 20.48M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | 0.37M | 0.37M | 0.36M | 0.36M | 0.37M | 0.37M | 0.36M | 0.36M | 0.37M | 0.37M | 0.36M | 0.36M | 0.37M | 0.36M | | 0.36M | 0.37M | 0.36M | | 0.36M | 0.37M | 0.36M | | 0.36M | 0.37M | 0.36M | | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M |
|
Net Income towards Common Stockholders
|
4.27M | 4.73M | 4.17M | 3.75M | 5.35M | 5.13M | 5.39M | 5.83M | 6.29M | 3.90M | 5.96M | 5.78M | 6.48M | 5.80M | 6.00M | 6.85M | 6.67M | 6.82M | 7.55M | 6.44M | 6.22M | 7.95M | 6.27M | 7.25M | 6.79M | 8.10M | 8.33M | 7.58M | 5.88M | 7.91M | 10.69M | 8.92M | 11.80M | 10.21M | -2.99M | 11.16M | 11.04M | 12.47M | 13.11M | 0.76M | 10.77M | 11.91M | 9.28M | 20.34M | 19.83M | 16.81M | 19.61M | 14.62M | 15.28M | 13.49M | 11.72M | 11.72M | 14.01M | 13.66M | 9.41M | 1.71M | 25.27M | 13.10M | -83.18M | 16.51M | 17.17M | 20.11M |
|
EPS (Basic)
|
0.39 | 0.44 | 386.83 | 0.33 | 0.39 | 0.38 | 412.72 | 0.43 | 0.46 | 0.28 | 0.43 | 0.42 | 0.47 | 0.42 | 0.43 | 0.50 | 0.48 | 0.49 | 0.54 | 0.46 | 0.44 | 0.56 | 0.45 | 0.50 | 0.47 | 0.56 | 0.58 | 0.52 | 0.40 | 0.52 | 0.69 | 0.56 | 0.74 | 0.64 | | 0.70 | 0.69 | 0.78 | | 0.05 | 0.67 | 0.74 | | 1.28 | 1.25 | 1.06 | | 0.94 | 1.00 | 0.88 | 0.76 | 0.76 | 0.91 | 0.89 | 0.61 | 0.11 | 1.64 | 0.85 | -5.35 | 0.82 | 0.85 | 1.00 |
|
EPS (Weighted Average and Diluted)
|
0.39 | 0.43 | 384.05 | 0.33 | 0.39 | 0.37 | 409.90 | 0.42 | 0.46 | 0.28 | 0.44 | 0.42 | 0.47 | 0.42 | 0.44 | 0.50 | 0.48 | 0.49 | 0.54 | 0.46 | 0.44 | 0.56 | 0.44 | 0.50 | 0.47 | 0.56 | 0.57 | 0.52 | 0.40 | 0.52 | 0.69 | 0.56 | 0.74 | 0.64 | | 0.70 | 0.69 | 0.78 | | 0.05 | 0.67 | 0.74 | | 1.27 | 1.25 | 1.05 | | 0.93 | 0.99 | 0.88 | 0.76 | 0.76 | 0.91 | 0.88 | 0.60 | 0.11 | 1.62 | 0.84 | -5.32 | 0.81 | 0.85 | 0.99 |
|
Shares Outstanding (Weighted Average)
|
| 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
14.86M | 14.93M | 13.86M | 15.47M | 14.97M | 14.04M | 13.86M | 14.63M | 12.38M | 8.27M | 11.31M | 11.01M | 12.06M | 11.01M | 11.16M | 12.10M | 11.89M | 12.42M | 9.85M | 11.54M | 11.89M | 13.94M | 11.64M | 13.27M | 13.09M | 15.32M | 15.01M | 14.65M | 12.97M | 16.70M | 16.64M | 17.33M | 21.93M | 21.35M | 18.79M | 24.27M | 24.52M | 27.09M | 22.43M | 9.98M | 19.15M | 19.43M | 19.48M | 29.47M | 28.82M | 24.68M | 26.72M | 21.22M | 23.19M | 26.19M | 29.11M | 36.82M | 45.57M | 49.48M | 51.60M | 40.76M | 67.74M | 51.78M | -78.78M | 54.81M | 55.24M | 57.87M |
|
Interest Expenses
|
4.53M | 4.39M | 4.23M | 3.80M | 3.58M | 3.16M | 2.72M | 2.51M | 2.34M | 2.20M | 2.00M | 1.86M | 1.82M | 1.82M | 1.84M | 1.78M | 1.78M | 1.87M | 1.85M | 1.85M | 2.56M | 2.88M | 2.86M | 2.92M | 3.05M | 3.31M | 3.27M | 3.54M | 3.99M | 4.96M | 5.01M | 5.78M | 6.78M | 8.21M | 9.10M | 9.72M | 10.18M | 9.98M | 9.01M | 8.53M | 5.58M | 4.22M | 3.99M | 3.42M | 3.22M | 2.95M | 2.88M | 2.79M | 3.68M | 7.61M | 14.66M | 21.96M | 28.78M | 33.02M | 36.66M | 38.33M | 37.59M | 37.23M | 36.49M | 34.19M | 33.74M | 32.63M |
|
Tax Rate
|
32.20% | 27.43% | 27.06% | 34.06% | 34.61% | 32.64% | 32.05% | 33.73% | 33.69% | 29.74% | 31.99% | 32.78% | 33.14% | 32.95% | 31.70% | 30.00% | 30.47% | 31.90% | 1.05% | 29.83% | 29.46% | 24.84% | 24.47% | 26.40% | 28.80% | 29.48% | 40.58% | 28.49% | 30.46% | 29.50% | 4.98% | 19.63% | 19.66% | 19.49% | 130.85% | 20.81% | 20.50% | 25.01% | 2.33% | 22.22% | 17.98% | 19.33% | 40.10% | 20.52% | 21.09% | 20.95% | 17.72% | 18.69% | 19.78% | 25.43% | 46.70% | 18.67% | 14.40% | 14.82% | 43.55% | 14.67% | 14.98% | 7.44% | 28.16% | 18.16% | 18.44% | 18.86% |