|
Revenue
|
111.91M | 113.17M | 110.57M | 114.50M | 113.77M | 115.53M | 117.33M | 110.05M | 112.19M | 117.27M | 123.95M | 117.85M | 120.42M | 120.46M | 126.32M | 130.38M | 132.62M | 144.83M | 148.99M | 135.82M | 139.96M | 139.37M | 140.72M | 145.24M | 148.54M | 150.77M | 160.13M | 164.86M | 166.86M | 166.27M | 167.65M | 169.41M | 177.28M | 180.19M | 175.86M | 180.44M | 178.79M | 179.42M | 181.39M | 172.36M | 184.07M | 187.47M | 192.07M | 192.80M | 183.15M | 181.04M | 179.90M | 183.81M | 185.50M | 195.50M | 203.21M | 206.38M | 203.84M | 207.00M | 211.71M | 212.75M | 207.29M | 207.09M | 206.86M | 211.28M | 204.74M | 204.32M | 205.53M | 200.38M | 200.60M | 201.77M | 203.36M |
|
Depreciation & Amortization - Total
|
| | | | | | | 33.81M | 33.46M | 36.32M | 39.55M | 38.52M | 40.60M | 38.65M | 40.56M | 42.29M | 42.48M | 48.79M | 49.15M | 48.16M | 50.44M | 48.29M | 49.13M | 50.31M | 51.24M | 54.65M | 59.76M | 53.49M | 55.32M | 52.92M | 58.41M | 56.15M | 55.82M | 56.97M | 58.90M | 57.57M | 56.69M | 57.66M | 58.03M | 69.20M | 59.46M | 60.85M | 64.99M | 61.15M | 59.46M | 60.30M | 60.67M | 60.93M | 61.95M | 66.55M | 69.83M | 69.67M | 69.74M | 73.06M | 75.14M | 70.63M | 75.02M | 74.77M | 79.00M | 73.67M | 73.75M | 79.12M | 72.51M | 71.41M | 74.68M | 73.90M | 74.97M |
|
Selling, General & Administrative
|
9.49M | 9.48M | 9.40M | 8.51M | 6.98M | 8.88M | 8.58M | 7.79M | 7.98M | 12.21M | 7.74M | 9.67M | 8.90M | 9.72M | 9.08M | 10.58M | 8.40M | 8.97M | 8.43M | 10.71M | 8.73M | 7.53M | 8.29M | 11.24M | 8.66M | 8.99M | 8.74M | 11.14M | 8.33M | 9.86M | 8.83M | 11.49M | 9.05M | 9.25M | 9.86M | 11.78M | 9.54M | 9.55M | 9.14M | 12.38M | 9.56M | 11.72M | 10.41M | 10.93M | 10.08M | 9.15M | 10.86M | 9.95M | 10.11M | 10.35M | 10.14M | 13.56M | 9.59M | 9.59M | 9.53M | 12.41M | 9.38M | 8.87M | 12.19M | 12.50M | 9.36M | 9.90M | 10.15M | 12.46M | 10.32M | 8.99M | 8.54M |
|
Other Operating Expenses
|
71.42M | 74.93M | 74.90M | 74.44M | 71.40M | 77.52M | 62.94M | 40.68M | 39.15M | 45.19M | 20.81M | 42.85M | 44.28M | | | 44.39M | -0.04M | 0.03M | | | 5.95M | 36.24M | 2.17M | 1.16M | 2.41M | 7.01M | 0.86M | 4.40M | 5.86M | 3.90M | 0.65M | 5.33M | | 19.85M | 28.98M | | 16.97M | 0.00M | 20.66M | | 6.70M | 3.52M | 29.30M | 153.07M | 0.32M | 10.01M | 52.50M | 18.94M | 22.86M | 38.57M | 93.69M | 4.10M | 50.04M | 9.40M | | 0.45M | 19.37M | | 27.95M | 7.21M | 35.02M | 0.35M | 4.24M | 82.22M | | 5.67M | 19.26M |
|
Operating Expenses
|
80.90M | 84.42M | 84.29M | 82.95M | 78.38M | 86.40M | 71.52M | 82.28M | 80.59M | 93.72M | 68.10M | 91.03M | 93.78M | 92.67M | 87.42M | 97.26M | 96.34M | 110.41M | 79.49M | 115.27M | 115.04M | 113.20M | 78.86M | 110.62M | 108.96M | 114.38M | 121.53M | 122.21M | 121.16M | 121.41M | 124.60M | 125.03M | 123.72M | 128.90M | 128.16M | 128.78M | 125.90M | 128.37M | 129.76M | 142.14M | 130.11M | 142.02M | 138.67M | 134.28M | 126.44M | 126.35M | 129.15M | 127.07M | 128.28M | 137.46M | 143.43M | 144.65M | 176.70M | 150.49M | 154.36M | 148.78M | 150.71M | 150.83M | 160.74M | 156.60M | 147.66M | 154.72M | 178.74M | 148.90M | 148.65M | 157.62M | 150.27M |
|
EBIT
|
33.93M | 32.73M | 27.93M | 33.80M | 36.35M | 30.75M | 26.89M | 33.94M | 35.93M | 25.05M | 26.47M | 36.09M | 33.72M | 32.66M | 31.07M | 34.73M | 37.90M | 35.97M | 16.22M | 34.58M | 39.11M | 40.16M | 22.08M | 35.19M | 39.88M | 36.76M | 39.06M | 43.16M | 46.23M | 45.70M | 43.50M | 45.06M | 54.95M | 51.84M | 47.35M | 52.12M | 53.36M | 51.87M | 51.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
2.91M | 3.98M | 1.65M | 1.70M | 0.96M | 1.71M | 1.99M | 1.87M | 1.90M | 1.50M | 2.11M | 2.23M | 1.74M | 1.92M | 1.47M | 1.78M | 1.62M | 1.58M | -1.47M | 1.40M | 1.43M | 1.05M | -1.12M | 0.58M | 0.52M | 0.38M | 0.49M | 0.52M | 0.53M | 0.83M | 0.45M | 0.68M | 1.39M | 0.56M | -0.35M | 0.46M | 0.46M | 0.82M | 0.20M | -3.77M | 0.32M | 0.17M | 0.76M | 0.07M | 0.59M | -3.31M | 0.95M | 0.31M | 0.33M | 0.42M | 0.33M | 0.36M | 0.12M | 0.14M | 0.91M | 1.15M | 1.18M | 0.75M | 1.35M | 1.23M | 7.46M | 1.87M | 1.78M | 1.62M | 4.63M | 1.75M | 1.58M |
|
Non Operating Income
|
2.91M | 3.98M | 1.65M | 1.70M | 0.96M | 1.62M | 1.37M | 1.87M | 1.88M | 1.50M | 2.11M | 2.23M | 0.76M | 1.92M | 1.47M | 1.62M | 1.62M | 1.55M | -1.47M | 1.40M | 1.43M | 0.73M | -1.12M | 0.58M | 0.30M | 0.38M | 0.47M | 0.52M | 0.53M | 0.83M | 0.45M | 0.68M | 1.39M | 0.56M | -0.35M | 0.46M | 0.46M | 0.82M | 0.20M | -3.77M | 0.32M | 0.17M | 0.76M | 0.07M | 0.59M | -3.31M | 0.95M | 0.31M | 0.33M | 0.42M | 0.33M | 0.36M | 0.12M | 0.14M | 0.91M | 1.15M | 1.18M | 0.75M | 1.35M | 1.23M | 7.46M | 1.87M | 1.78M | 1.62M | 4.63M | 1.75M | 1.58M |
|
EBT
|
12.58M | 11.40M | 5.78M | 10.69M | 13.41M | 7.41M | 3.33M | 10.40M | 12.03M | 0.78M | 2.43M | 11.41M | 9.35M | 9.05M | 7.61M | 10.86M | 14.61M | 12.30M | -4.84M | 13.22M | 17.90M | 17.81M | 1.88M | 13.95M | 18.03M | 15.40M | 17.45M | 22.46M | 26.75M | 27.13M | 25.61M | 27.20M | 38.80M | 34.65M | 29.45M | 33.72M | 35.48M | 34.43M | 34.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
37.07M | 12.57M | -1.15M | 12.08M | 40.05M | 8.77M | 11.40M | 12.44M | 14.43M | 8.24M | 12.85M | 18.33M | 14.50M | 35.80M | 15.61M | 13.76M | 29.58M | 56.07M | 31.69M | 13.58M | 24.51M | 54.30M | 23.59M | 20.84M | 26.89M | 31.62M | 21.92M | 446.74M | 33.53M | 33.84M | 27.04M | 33.48M | 39.55M | 59.55M | 59.08M | 34.25M | 53.00M | 35.01M | 55.38M | 8.39M | 41.39M | 29.56M | 62.35M | 191.34M | 38.96M | 42.33M | 85.29M | 56.85M | 61.84M | 75.59M | 129.02M | 42.10M | 52.60M | 40.11M | 29.14M | 44.95M | 43.87M | 23.17M | 39.34M | 27.21M | 64.77M | 15.47M | -3.20M | 100.00M | 19.22M | 13.71M | 29.72M |
|
Equity Income
|
1.86M | 0.68M | 1.58M | 0.80M | 0.89M | 1.02M | 22.63M | 1.47M | 1.35M | 2.28M | 0.94M | -0.16M | 1.51M | 1.32M | 2.37M | 0.44M | 0.91M | -3.17M | 4.09M | -0.03M | 0.67M | 0.25M | 0.94M | 1.81M | 1.78M | 4.16M | 0.71M | 1.28M | 0.92M | 2.81M | 0.78M | 0.95M | 0.76M | 5.05M | 0.65M | 0.52M | 0.55M | 0.57M | 0.60M | 0.66M | 0.77M | 0.94M | 0.91M | 0.96M | 1.18M | 0.82M | 1.04M | 0.64M | 0.43M | 0.55M | 0.33M | 0.30M | 0.33M | 0.46M | 0.45M | 0.70M | 0.80M | 0.40M | -0.80M | 0.65M | 1.12M | 1.12M | 1.27M | 1.31M | 0.31M | 0.60M | -6.92M |
|
Net Income - Minority
|
| | | | | | -4.46M | | | | -4.65M | -4.54M | -4.59M | -4.55M | -4.75M | -4.69M | -4.74M | -21.18M | -21.40M | -21.30M | -21.32M | -21.61M | -18.11M | -18.08M | -17.98M | -17.99M | -17.98M | -17.96M | -17.70M | -17.95M | -17.96M | -17.80M | -17.70M | -17.64M | -17.42M | -17.46M | -17.47M | -17.38M | -17.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
2.05M | 0.59M | -0.14M | 0.52M | 1.93M | 0.37M | 0.50M | 0.51M | 0.62M | 0.37M | 0.59M | 0.83M | 0.69M | 1.65M | 0.69M | 0.58M | 1.24M | 1.89M | 0.98M | 0.40M | 0.74M | 1.67M | 0.73M | 0.60M | 0.78M | 0.92M | 0.62M | 13.01M | 0.94M | 0.93M | 0.72M | 0.89M | 1.04M | 1.57M | 1.56M | 0.89M | 1.38M | 0.90M | 1.42M | 0.19M | 1.04M | 0.74M | 1.58M | 4.96M | 1.02M | 1.11M | 2.25M | 1.49M | 1.62M | 1.97M | 3.24M | 0.96M | 1.20M | 0.88M | 0.62M | 0.99M | 0.95M | 0.45M | 0.78M | 0.53M | 1.28M | 0.30M | -0.07M | 1.96M | 0.36M | 0.26M | 0.54M |
|
Income from Continuing Operations
|
12.58M | 11.40M | 5.78M | 10.69M | 13.41M | 7.41M | 3.33M | 10.40M | 12.03M | 0.78M | 2.43M | 11.41M | 9.35M | 9.05M | 7.61M | 10.86M | 14.61M | 12.30M | -4.84M | 13.22M | 17.90M | 17.81M | 1.88M | 13.95M | 18.03M | 15.40M | 17.45M | 22.46M | 26.75M | 27.13M | 25.61M | 27.20M | 38.80M | 34.65M | 29.45M | 33.72M | 35.48M | 34.43M | 34.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income
|
22.15M | 0.65M | -2.39M | 0.64M | 0.24M | 0.27M | 0.25M | 1.77M | 1.86M | 4.29M | 1.04M | 9.62M | 5.74M | 26.18M | 2.38M | 2.46M | 14.09M | 39.46M | 12.36M | 4.60M | 4.14M | 4.82M | 5.43M | 3.92M | 4.67M | 4.26M | 2.89M | 418.59M | | | | | | | | 33.72M | 35.48M | 34.43M | 34.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income towards Parent Company
|
22.15M | 0.65M | -2.39M | 0.64M | 0.24M | 0.27M | -4.21M | 1.77M | 1.86M | 4.29M | -3.60M | 5.08M | 1.15M | 21.63M | -2.37M | -2.23M | 9.36M | 18.28M | -9.03M | -16.70M | -17.18M | -16.79M | -12.68M | -14.17M | -13.31M | -13.72M | -15.09M | 400.63M | -17.70M | -17.95M | -17.96M | -17.80M | -17.70M | -17.64M | -17.42M | 16.26M | 18.01M | 17.05M | 16.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Dividend Payments
|
1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.68M | 1.62M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.63M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.62M | 0.59M | 0.58M | 0.58M |
|
Net Income towards Common Stockholders
|
33.23M | 10.28M | -2.54M | 9.67M | 36.22M | 6.88M | 9.02M | 10.14M | 10.11M | 7.00M | 11.43M | 16.69M | 12.96M | 33.36M | 14.07M | 12.35M | 27.52M | 53.35M | 29.73M | 12.13M | 22.70M | 51.71M | 21.92M | 19.32M | 25.16M | 29.75M | 20.35M | 432.79M | 31.65M | 31.97M | 25.38M | 31.67M | 37.59M | 57.04M | 56.57M | 32.45M | 50.69M | 33.16M | 53.05M | 7.25M | 39.42M | 27.90M | 59.85M | 185.47M | 37.03M | 40.30M | 82.11M | 54.46M | 59.30M | 72.11M | 124.92M | 40.26M | 50.51M | 38.25M | 27.55M | 43.83M | 42.30M | 22.10M | 38.00M | 26.06M | 62.87M | 14.56M | -3.73M | 97.45M | 18.27M | 12.88M | 28.66M |
|
EPS (Basic)
|
0.50 | 0.15 | -0.04 | 0.14 | 0.51 | 0.10 | 0.13 | 0.14 | 0.14 | 0.10 | 0.16 | 0.23 | 0.17 | 0.44 | 0.19 | 0.15 | 0.33 | 0.61 | 0.35 | 0.13 | 0.25 | 0.57 | 0.24 | 0.21 | 0.27 | 0.31 | 0.22 | 4.49 | 0.32 | 0.32 | 0.26 | 0.31 | 0.37 | 0.55 | 0.55 | 0.31 | 0.49 | 0.32 | 0.51 | 0.07 | 0.38 | 0.27 | 0.58 | 1.79 | 0.36 | 0.39 | 0.79 | 0.52 | 0.57 | 0.69 | 1.19 | 0.38 | 0.48 | 0.36 | 0.26 | 0.42 | 0.40 | 0.21 | 0.36 | 0.25 | 0.59 | 0.14 | -0.04 | 0.91 | 0.17 | 0.12 | 0.26 |
|
EPS (Weighted Average and Diluted)
|
0.50 | 0.14 | -0.04 | 0.14 | 0.50 | 0.10 | 0.12 | 0.14 | 0.14 | 0.10 | 0.15 | 0.23 | 0.17 | 0.43 | 0.18 | 0.15 | 0.33 | 0.61 | 0.33 | 0.13 | 0.25 | 0.57 | 0.23 | 0.21 | 0.27 | 0.31 | 0.21 | 4.49 | 0.32 | 0.32 | 0.25 | 0.31 | 0.37 | 0.55 | 0.54 | 0.31 | 0.49 | 0.32 | 0.50 | 0.07 | 0.38 | 0.27 | 0.56 | 1.79 | 0.36 | 0.39 | 0.77 | 0.52 | 0.57 | 0.69 | 1.19 | 0.38 | 0.48 | 0.36 | 0.26 | 0.42 | 0.40 | 0.21 | 0.36 | 0.25 | 0.59 | 0.14 | -0.04 | 0.91 | 0.17 | 0.12 | 0.26 |
|
Shares Outstanding (Weighted Average)
|
66.12M | 70.90M | 67.97M | 71.41M | 74.99M | 75.02M | 71.58M | 71.82M | 72.21M | 72.49M | 72.28M | 72.84M | 74.66M | 76.59M | 75.81M | 81.03M | 82.81M | 87.47M | 85.33M | 89.97M | 90.25M | 90.67M | 90.74M | 93.22M | 94.06M | 94.69M | 94.40M | 96.37M | 97.65M | 98.97M | 98.44M | 101.74M | 102.47M | 103.24M | 102.68M | 103.32M | 103.43M | 103.47M | 103.44M | 103.60M | 103.69M | 103.73M | 103.69M | 103.81M | 103.89M | 103.90M | 103.88M | 103.96M | 104.11M | 104.28M | 104.23M | 104.93M | 105.16M | 105.18M | 105.12M | 105.29M | 105.46M | 105.67M | 105.53M | 105.80M | 106.00M | 106.01M | 106.17M | 107.68M | 107.83M | 108.40M | 108.45M |
|
Shares Outstanding (Diluted Average)
|
70.23M | 75.07M | 72.08M | 75.40M | 75.20M | 75.23M | 75.58M | 75.79M | 76.20M | 76.40M | 76.19M | 76.70M | 78.52M | 80.50M | 79.68M | 84.86M | 86.63M | 90.77M | 88.84M | 93.03M | 93.31M | 93.72M | 93.80M | 96.28M | 97.05M | 97.66M | 97.41M | 99.36M | 100.63M | 101.94M | 101.40M | 104.66M | 105.39M | 106.14M | 105.59M | 106.17M | 106.27M | 106.33M | 106.27M | 106.36M | 106.44M | 106.47M | 106.44M | 106.63M | 106.73M | 106.74M | 106.71M | 106.81M | 106.96M | 107.14M | 107.06M | 107.45M | 107.65M | 107.60M | 107.57M | 107.65M | 107.81M | 107.83M | 107.78M | 107.96M | 108.15M | 108.16M | 108.32M | 109.83M | 109.98M | 110.52M | 110.57M |
|
EBITDA
|
33.93M | 32.73M | 27.93M | 33.80M | 36.35M | 30.75M | 26.89M | 67.75M | 69.39M | 61.37M | 66.02M | 74.61M | 74.31M | 71.31M | 71.63M | 77.02M | 80.37M | 84.76M | 65.37M | 82.75M | 89.55M | 88.45M | 71.21M | 85.50M | 91.12M | 91.41M | 98.82M | 96.66M | 101.55M | 98.62M | 101.90M | 101.21M | 110.77M | 108.82M | 106.25M | 109.68M | 110.05M | 109.53M | 109.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
21.34M | 21.33M | 22.15M | 23.11M | 22.93M | 23.34M | 23.57M | 23.54M | 23.91M | 24.27M | 24.03M | 24.68M | 24.37M | 23.61M | 23.45M | 23.87M | 23.29M | 23.67M | 21.06M | 21.36M | 21.21M | 22.35M | 20.20M | 21.24M | 21.85M | 21.36M | 21.61M | 20.70M | 19.48M | 18.57M | 17.89M | 17.86M | 16.15M | 17.19M | 17.90M | 18.39M | 17.88M | 17.44M | 17.72M | 18.74M | 20.36M | 20.53M | 22.03M | 21.28M | 19.84M | 19.89M | 19.96M | 19.77M | 19.00M | 21.99M | 25.10M | 24.39M | 25.03M | 26.39M | 29.57M | 33.10M | 34.06M | 34.25M | 35.30M | 36.55M | 35.90M | 37.47M | 37.27M | 36.64M | 37.66M | 38.48M | 39.65M |