|
Revenue
|
27.55M | 28.46M | 30.41M | 33.55M | 30.50M | 30.76M | 32.11M | 34.50M | 33.85M | 33.56M | 35.41M | 34.95M | 36.45M | 36.90M | 38.40M | 40.43M | 39.41M | 86.57M | 85.96M | 95.63M | 119.65M | 136.88M | 146.95M | 154.72M | 164.54M | 164.77M | 164.23M | 171.27M | 224.41M | 220.70M | 213.89M | 218.34M | 217.84M | 207.01M |
|
Amortization - Intangibles
|
-1.67M | -1.82M | -2.59M | -2.92M | -1.89M | -1.79M | -2.21M | -2.77M | -1.81M | -1.81M | -3.17M | -2.70M | -2.71M | -2.36M | -2.35M | -2.22M | -1.95M | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.17M | 0.15M | 0.14M | 0.13M | 0.15M | 0.14M | 0.10M | 0.14M | 0.17M | 0.13M | 0.14M | 0.12M | 0.12M | 0.13M | 0.12M | 0.11M | 0.10M | 0.34M | 0.40M | 0.47M | 0.51M | 0.31M | 0.32M | 0.33M | 0.54M | 0.38M | 0.38M | 0.37M | 0.35M | 0.56M | 0.41M | 0.47M | 0.48M | 0.40M |
|
Other Operating Expenses
|
12.82M | 14.55M | 15.07M | 17.94M | 15.05M | 13.73M | 16.12M | 17.14M | 16.71M | 16.87M | 17.46M | 16.59M | 17.82M | 18.24M | 19.56M | 20.05M | 19.49M | 41.44M | 44.02M | 41.23M | 65.11M | 72.70M | 76.20M | 80.61M | 79.31M | 80.35M | 81.90M | 92.45M | 112.18M | 124.02M | 114.82M | 116.61M | 116.60M | 110.85M |
|
Operating Expenses
|
12.99M | 14.71M | 15.21M | 18.07M | 15.20M | 13.86M | 16.22M | 17.27M | 16.89M | 17.00M | 17.60M | 16.71M | 17.94M | 18.37M | 19.68M | 20.16M | 19.59M | 41.78M | 44.42M | 41.70M | 65.61M | 73.01M | 76.52M | 80.94M | 79.85M | 80.73M | 82.28M | 92.82M | 112.53M | 124.58M | 115.23M | 117.08M | 117.08M | 111.25M |
|
Operating Income
|
14.56M | 13.75M | 15.21M | 15.48M | 15.30M | 16.90M | 15.88M | 17.23M | 16.96M | 16.55M | 17.81M | 18.24M | 18.51M | 18.53M | 18.72M | 20.27M | 19.82M | 44.79M | 43.44M | 53.93M | 54.03M | 63.86M | 70.44M | 73.78M | 84.69M | 84.03M | 87.10M | 92.85M | 119.65M | 96.11M | 98.66M | 101.26M | 100.77M | 95.76M |
|
EBIT
|
14.56M | 13.75M | 15.21M | 15.48M | 15.30M | 16.90M | 15.88M | 17.23M | 16.96M | 16.55M | 17.81M | 18.24M | 18.51M | 18.53M | 18.72M | 20.27M | 19.82M | 44.79M | 43.44M | 53.93M | 54.03M | 63.86M | 70.44M | 73.78M | 84.69M | 84.03M | 87.10M | 92.85M | 119.65M | 96.11M | 98.66M | 101.26M | 100.77M | 95.76M |
|
Non Operating Investment Income
|
-1.11M | -0.42M | 4.83M | -0.86M | 0.66M | -2.87M | 7.82M | -10.78M | 2.03M | 4.19M | -2.26M | 0.16M | 0.42M | 4.50M | -1.20M | -6.61M | -0.92M | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
26.77M | 26.84M | 28.78M | 30.02M | 27.57M | 27.32M | 28.75M | 30.55M | 30.73M | 30.63M | 32.88M | 33.44M | 33.19M | 34.22M | 35.72M | 37.14M | 38.68M | 18.78M | 23.53M | -38.04M | -45.79M | -36.33M | -11.75M | -0.87M | 18.39M | -7.74M | 6.67M | -83.66M | -24.55M | 14.72M | -19.82M | -11.41M | -4.63M | -30.51M |
|
Other Non Operating Income
|
1.11M | 0.42M | -4.83M | 0.86M | -0.66M | 2.87M | -7.82M | 7.64M | -1.12M | -3.51M | 5.51M | 13.48M | -2.32M | -5.12M | -0.04M | -4.39M | -0.45M | 4.75M | -4.66M | -13.48M | -37.86M | -41.07M | 2.56M | 3.40M | -5.18M | -9.30M | -10.16M | -6.21M | 3.56M | 43.62M | 11.43M | 23.86M | 24.71M | -29.01M |
|
EBT
|
35.63M | 34.57M | 37.84M | 38.84M | 36.14M | 37.39M | 37.62M | 40.63M | 40.09M | 39.51M | 42.59M | 43.52M | 43.99M | 44.84M | 45.88M | 48.41M | 48.71M | 45.74M | 47.70M | -7.39M | -20.75M | -6.71M | 22.43M | 33.42M | 62.46M | 34.74M | 49.65M | -50.93M | 28.50M | 31.19M | 8.93M | 19.15M | 25.77M | -1.07M |
|
Tax Provisions
|
| | | | 0.30M | 0.03M | | | 0.01M | 0.01M | | | | | | | | | | | 0.07M | 2.20M | 0.23M | | 1.25M | 0.50M | 0.57M | 0.12M | | -0.47M | | | | |
|
Profit After Tax
|
15.17M | 17.86M | 18.29M | 19.47M | 20.64M | 14.18M | 18.29M | 16.10M | 18.98M | 20.74M | 20.11M | 22.45M | 21.32M | 23.03M | 21.72M | 15.90M | 18.44M | 63.08M | 66.87M | 53.93M | 50.76M | 61.66M | 70.21M | 73.78M | 83.44M | 83.53M | 93.56M | 92.72M | 119.65M | 111.31M | 98.66M | 101.26M | 100.77M | 95.76M |
|
Income from Continuing Operations
|
35.63M | 34.57M | 37.84M | 38.84M | 35.84M | 37.36M | 37.62M | 40.63M | 40.08M | 39.50M | 42.59M | 43.52M | 43.99M | 44.84M | 45.88M | 48.41M | 48.71M | 45.74M | 47.70M | -7.39M | -20.82M | -8.91M | 22.20M | 33.42M | 61.21M | 34.24M | 49.08M | -51.05M | 28.50M | 31.67M | 8.93M | 19.15M | 25.77M | -1.07M |
|
Consolidated Net Income
|
35.63M | 34.57M | 37.84M | 38.84M | 35.84M | 37.36M | 37.62M | 40.63M | 40.08M | 39.50M | 42.59M | 43.52M | 43.99M | 44.84M | 45.88M | 48.41M | 48.71M | 45.74M | 47.70M | -7.39M | -20.82M | -8.91M | 22.20M | 33.42M | 61.21M | 34.24M | 49.08M | -51.05M | 28.50M | 31.67M | 8.93M | 19.15M | 25.77M | -1.07M |
|
Income towards Parent Company
|
35.63M | 34.57M | 37.84M | 38.84M | 35.84M | 37.36M | 37.62M | 40.63M | 40.08M | 39.50M | 42.59M | 43.52M | 43.99M | 44.84M | 45.88M | 48.41M | 48.71M | 45.74M | 47.70M | -7.39M | -20.82M | -8.91M | 22.20M | 33.42M | 61.21M | 34.24M | 49.08M | -51.05M | 28.50M | 31.67M | 8.93M | 19.15M | 25.77M | -1.07M |
|
Net Income towards Common Stockholders
|
35.63M | 34.57M | 37.84M | 38.84M | 35.84M | 37.36M | 37.62M | 40.63M | 40.08M | 39.50M | 42.59M | 43.52M | 43.99M | 44.84M | 45.88M | 48.41M | 48.71M | 45.74M | 47.70M | -7.39M | -20.82M | -8.91M | 22.20M | 33.42M | 61.21M | 34.24M | 49.08M | -51.05M | 28.50M | 31.67M | 8.93M | 19.15M | 25.77M | -1.07M |
|
EPS (Basic)
|
0.32 | 0.38 | 0.36 | 0.38 | 0.40 | 0.28 | 0.35 | 0.30 | 0.34 | 0.38 | 0.35 | 0.38 | 0.36 | 0.39 | 0.36 | 0.80 | 0.31 | 0.37 | 0.39 | 0.09 | 0.05 | 0.15 | 0.34 | 0.43 | 0.60 | 0.45 | 0.55 | 0.05 | 0.37 | 0.42 | 0.30 | 0.34 | 0.10 | 0.25 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | 0.37 | 0.39 | 0.09 | 0.05 | 0.15 | 0.34 | 0.43 | 0.60 | 0.45 | 0.55 | 0.05 | 0.37 | 0.42 | 0.30 | 0.34 | 0.10 | 0.25 |
|
Shares Outstanding (Weighted Average)
|
47.12M | 47.17M | 50.49M | 49.02M | 51.30M | 51.38M | 51.51M | 51.95M | 55.06M | 55.40M | 57.72M | 56.91M | 59.74M | 59.87M | 59.87M | 60.17M | 60.18M | 170.05M | 170.87M | 170.90M | 170.67M | 170.90M | 170.87M | 170.57M | 170.32M | 169.65M | 170.64M | 199.97M | 201.26M | 264.34M | 266.48M | 266.84M | 266.00M | 263.68M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | 170.05M | 170.87M | 170.90M | 170.67M | 170.90M | 170.87M | 170.57M | 170.32M | 169.65M | 170.64M | 199.97M | 201.26M | 264.34M | 266.48M | 266.84M | 266.00M | 263.68M |
|
EBITDA
|
14.56M | 13.75M | 15.21M | 15.48M | 15.30M | 16.90M | 15.88M | 17.23M | 16.96M | 16.55M | 17.81M | 18.24M | 18.51M | 18.53M | 18.72M | 20.27M | 19.82M | 44.79M | 43.44M | 53.93M | 54.03M | 63.86M | 70.44M | 73.78M | 84.69M | 84.03M | 87.10M | 92.85M | 119.65M | 96.11M | 98.66M | 101.26M | 100.77M | 95.76M |
|
Interest Expenses
|
5.69M | 6.02M | 6.14M | 6.66M | 6.73M | 6.83M | 7.02M | 7.14M | 7.61M | 7.67M | 8.10M | 8.15M | 7.71M | 7.91M | 8.56M | 9.00M | 9.78M | 17.84M | 19.27M | 23.28M | 28.99M | 34.24M | 36.26M | 39.49M | 40.62M | 41.56M | 44.12M | 60.12M | 66.59M | 79.64M | 69.91M | 70.70M | 70.36M | 66.31M |
|
Tax Rate
|
| | | | 0.84% | 0.08% | | | 0.02% | 0.02% | | | | | | | | | | | -0.35% | -32.79% | 1.03% | | 2.00% | 1.44% | 1.15% | -0.25% | | -1.52% | | | | |