|
Revenue
|
| 17.93M | 18.36M | 19.82M | 20.25M | 21.18M | 21.43M | 22.30M | 22.25M | 22.70M | 23.40M | 24.12M | 25.28M | 25.28M | 25.82M | 28.59M | 29.44M | 29.23M | 29.54M | 30.75M | 31.48M | 32.39M | 34.94M | 37.39M | 38.60M | 40.00M | 40.84M | 42.14M | 42.62M | 42.47M | 41.25M | 41.73M | 41.81M | 41.47M | 41.78M | 43.59M | 45.46M | 46.27M | 47.12M | 46.46M | 46.41M | 28.48M | 38.17M | 46.27M | 40.28M | 38.13M | 37.47M | 39.44M | 40.79M | 43.02M | 43.50M | 47.84M | 49.50M | 48.25M | 49.30M | 50.20M | 51.37M | 50.12M | 55.78M | 52.58M | 49.03M | 60.24M | 69.29M |
|
Amortization - Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.55M | 0.56M | 0.44M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.16M | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| 1.87M | 1.90M | 4.22M | 2.31M | 2.32M | 2.18M | 2.79M | 2.52M | 2.60M | 2.37M | 3.23M | 3.42M | 2.87M | 2.68M | 2.58M | 2.95M | 2.69M | 2.87M | 3.17M | 3.50M | 3.94M | 3.71M | 3.89M | 4.28M | 4.12M | 4.46M | 4.55M | 4.74M | 4.39M | 4.14M | 4.24M | 4.80M | 4.72M | 4.88M | 4.80M | 4.57M | 4.60M | 4.75M | 4.54M | 5.10M | 4.58M | 4.81M | 5.22M | 5.03M | 5.34M | 5.32M | 5.77M | 5.81M | 5.71M | 5.89M | 6.30M | 6.29M | 6.09M | 5.96M | 5.94M | 6.49M | 6.76M | 6.76M | 7.23M | 6.97M | 8.45M | 7.52M |
|
Restructuring Costs
|
| 0.03M | 0.00M | 0.25M | 0.13M | 0.04M | 0.06M | 0.17M | 0.04M | 0.14M | 0.20M | 0.22M | | | | | | | 0.00M | 0.17M | | 0.01M | 0.57M | 0.11M | 0.09M | 0.00M | 0.00M | 0.08M | 0.02M | | 0.03M | | 0.00M | 0.01M | 0.01M | 0.07M | | 0.20M | 0.07M | 0.09M | 0.07M | 0.06M | 0.06M | 0.10M | 0.09M | 0.13M | 4.05M | 0.16M | 0.03M | 0.07M | 0.63M | 0.10M | 0.12M | 0.09M | 0.33M | 0.61M | 0.27M | 0.38M | 0.03M | 0.14M | 0.44M | 6.71M | 0.59M |
|
Other Operating Expenses
|
| 4.35M | 4.92M | 4.19M | 5.54M | 6.46M | 6.74M | 6.09M | 7.16M | 7.22M | 8.58M | 8.14M | 9.27M | 8.92M | 8.72M | 11.37M | 9.48M | 9.40M | 9.54M | 10.23M | 10.54M | 11.26M | 11.69M | 16.30M | 14.64M | 15.78M | 16.03M | 17.14M | 16.79M | 18.33M | 17.07M | 17.04M | 17.28M | 16.89M | 17.05M | 16.62M | 21.54M | 21.56M | 22.02M | 21.60M | 21.60M | 21.45M | 0.37M | | 20.82M | 20.17M | 20.07M | 21.02M | 20.92M | 21.23M | 23.59M | 23.64M | 25.28M | 36.14M | 25.63M | 32.10M | 23.55M | 23.88M | 22.48M | 27.43M | 23.23M | 29.39M | 79.38M |
|
Operating Expenses
|
| 6.25M | 6.82M | 8.66M | 7.98M | 8.82M | 8.98M | 9.05M | 9.72M | 9.96M | 11.15M | 11.60M | 12.69M | 11.79M | 11.40M | 13.94M | 12.43M | 12.09M | 12.42M | 13.57M | 14.04M | 15.21M | 15.97M | 20.30M | 19.02M | 19.90M | 20.50M | 21.77M | 21.55M | 22.72M | 21.25M | 21.28M | 22.08M | 21.61M | 21.94M | 21.49M | 26.11M | 26.36M | 26.84M | 26.23M | 26.77M | 26.10M | 26.29M | 28.66M | 25.95M | 25.64M | 29.44M | 26.96M | 26.76M | 27.00M | 30.10M | 30.04M | 31.69M | 42.32M | 31.92M | 38.65M | 30.30M | 31.02M | 29.28M | 34.79M | 30.65M | 44.54M | 87.49M |
|
Operating Income
|
| | | | | | | | | | | | | 13.89M | 14.43M | 14.65M | 17.00M | 17.13M | 17.12M | 17.18M | 17.44M | 17.18M | 18.97M | 17.09M | 19.59M | 20.10M | 20.34M | 23.95M | 21.07M | 19.75M | 20.00M | 24.26M | 19.73M | 68.21M | 34.19M | 30.08M | 19.34M | 20.41M | 26.52M | 15.61M | 63.49M | 2.57M | 11.91M | 17.66M | 13.56M | 17.95M | 10.74M | 12.55M | 14.13M | 54.11M | 13.01M | 17.82M | 33.19M | 6.23M | 22.25M | 28.29M | 24.31M | 19.07M | 30.17M | 18.89M | 18.56M | | |
|
EBIT
|
| | | | | | | | | | | | | 13.89M | 14.43M | 14.65M | 17.00M | 17.13M | 17.12M | 17.18M | 17.44M | 17.18M | 18.97M | 17.09M | 19.59M | 20.10M | 20.34M | 23.95M | 21.07M | 19.75M | 20.00M | 24.26M | 19.73M | 68.21M | 34.19M | 30.08M | 19.34M | 20.41M | 26.52M | 15.61M | 63.49M | 2.57M | 11.91M | 17.66M | 13.56M | 17.95M | 10.74M | 12.55M | 14.13M | 54.11M | 13.01M | 17.82M | 33.19M | 6.23M | 22.25M | 28.29M | 24.31M | 19.07M | 30.17M | 18.89M | 18.56M | 23.71M | -9.41M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.76M | 0.41M | 0.23M | | 0.06M | 0.14M | 0.29M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.67M | 0.69M | 0.70M | 3.67M | 0.44M | 0.44M |
|
Interest & Investment Income
|
| | | | | | | | | | | | 0.09M | 0.09M | 0.09M | 0.23M | 0.09M | 0.06M | 0.23M | 0.17M | 0.20M | 0.22M | 0.29M | 0.30M | 0.15M | 0.11M | 0.13M | 0.34M | 0.84M | 0.58M | 1.34M | 0.89M | 0.49M | 0.54M | 0.48M | 3.54M | 0.52M | 0.64M | 0.81M | 0.59M | 0.60M | 0.39M | 0.27M | 0.59M | 0.39M | 0.39M | 0.23M | 0.38M | 0.83M | 1.30M | 1.18M | 1.24M | 2.77M | 0.95M | 1.64M | 1.57M | 1.54M | 1.97M | 5.79M | 1.39M | 1.41M | 1.35M | 2.29M |
|
EBT
|
| | | | | | | | | | | | | 11.18M | 11.94M | 12.03M | 13.91M | 14.11M | 14.18M | 13.67M | 13.87M | 13.54M | 14.97M | 11.81M | 13.73M | 13.46M | 13.64M | 17.44M | 14.44M | 13.18M | 13.69M | 17.46M | 12.39M | 61.09M | 27.17M | 26.41M | 12.40M | 13.33M | 19.50M | 8.62M | 56.38M | -4.59M | 4.82M | 11.16M | 6.97M | 11.49M | 4.36M | 6.00M | 7.82M | 47.89M | 6.25M | 10.23M | 25.35M | -4.13M | 11.21M | 17.44M | 14.81M | 19.10M | 26.51M | 11.91M | 12.05M | 15.70M | -18.20M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.04M |
|
Profit After Tax
|
| 11.67M | 11.56M | 12.23M | 12.27M | 12.36M | 12.45M | 12.53M | 12.93M | 13.11M | 12.50M | 12.78M | 12.98M | 13.89M | 17.29M | 14.65M | 17.00M | 18.27M | 17.12M | 21.00M | 17.55M | 17.93M | 19.65M | 17.95M | 19.86M | 22.18M | 22.41M | 20.67M | 21.51M | 25.38M | 20.62M | 19.83M | 20.36M | 68.94M | 34.94M | 30.84M | 20.43M | 20.53M | 27.28M | 12.63M | 63.72M | 1.95M | 12.34M | 17.66M | 13.85M | 18.33M | 11.11M | 12.93M | 14.51M | 54.49M | 13.39M | 18.20M | 33.56M | 6.60M | 22.63M | 28.67M | 24.69M | 19.74M | 30.86M | 19.59M | 22.22M | 16.55M | -20.00M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | 0.12M | 0.75M | 0.67M | 0.28M | 0.27M | 0.28M | 0.29M | 0.30M | 0.45M | 0.57M | 0.61M | 0.63M | 0.63M | 0.73M | 0.75M | 0.76M | 1.08M | 0.13M | 0.76M | 0.41M | 0.23M | | | | | | | | | | | | | | | | | | 1.44M | | | | 0.44M |
|
Income from Non-Controlling Interests
|
| 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.12M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.11M | 0.10M | 0.26M | 0.43M | 0.43M | 0.43M | 0.44M | 0.46M | 0.38M | 1.50M | 1.51M | 1.54M | 1.46M | 1.46M |
|
Income from Continuing Operations
|
| | | | | | | | | | | | | 11.18M | 11.94M | 12.03M | 13.91M | 14.11M | 14.18M | 13.67M | 13.87M | 13.54M | 14.97M | 11.81M | 13.73M | 13.46M | 13.64M | 17.44M | 14.44M | 13.18M | 13.69M | 17.46M | 12.39M | 61.09M | 27.17M | 26.41M | 12.40M | 13.33M | 19.50M | 8.62M | 56.38M | -4.59M | 4.82M | 11.16M | 6.97M | 11.49M | 4.36M | 6.00M | 7.82M | 47.89M | 6.25M | 10.23M | 25.35M | -4.13M | 11.21M | 17.44M | 14.81M | 19.10M | 26.51M | 11.91M | 12.05M | 15.78M | -18.24M |
|
Consolidated Net Income
|
| -0.04M | 0.03M | 0.26M | -0.03M | -0.03M | -0.03M | -0.02M | 0.26M | 0.25M | 0.25M | 0.25M | 0.25M | -0.70M | 2.86M | | 13.91M | 14.11M | 14.18M | 13.67M | 13.87M | 13.54M | 14.97M | 11.81M | 13.73M | 13.46M | 13.64M | 17.44M | 14.44M | 13.18M | 13.69M | 17.46M | 12.39M | 61.09M | 27.17M | 26.41M | 12.40M | 13.33M | 19.50M | 8.62M | 56.38M | -4.59M | 4.82M | 11.16M | 6.97M | 11.49M | 4.36M | 6.00M | 7.82M | 47.89M | 6.25M | 10.23M | 25.35M | -4.13M | 11.21M | 17.44M | 14.81M | 19.10M | 26.51M | 11.91M | 12.05M | 15.78M | -18.24M |
|
Income towards Parent Company
|
| -0.04M | 0.03M | 0.26M | -0.03M | -0.03M | -0.03M | -0.02M | 0.26M | 0.25M | 0.25M | 0.25M | 0.25M | -0.70M | 2.86M | | 13.91M | 14.11M | 14.18M | 13.67M | 13.87M | 13.54M | 14.97M | 11.81M | 13.73M | 13.46M | 13.64M | 17.44M | 14.44M | 13.18M | 13.69M | 17.46M | 12.39M | 61.09M | 27.17M | 26.41M | 12.40M | 13.33M | 19.50M | 8.62M | 56.38M | -4.59M | 4.82M | 11.16M | 6.97M | 11.49M | 4.36M | 6.00M | 7.82M | 47.89M | 6.25M | 10.23M | 25.35M | -4.13M | 11.21M | 17.44M | 14.81M | 19.10M | 26.51M | 11.91M | 12.05M | 15.78M | -18.24M |
|
Preferred Dividend Payments
|
| 3.79M | 5.89M | 2.59M | 6.62M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | 0.82M | | 0.10M | 0.10M | 0.09M | 0.09M | 0.10M | 0.10M | 0.08M | 0.08M | 0.09M | 0.28M | 0.14M | 0.12M | 0.09M | 0.09M | 0.11M | 0.09M | 0.26M | 0.10M | 0.10M | 0.08M | 0.12M | 0.11M | 0.11M | 0.11M | 0.14M | 0.32M | 0.13M | 0.10M | 0.20M | 0.15M | 0.15M | 0.15M | 0.17M | 0.17M | 0.20M | 0.17M | 0.16M | 0.15M | 0.15M |
|
Net Income towards Common Stockholders
|
| 7.74M | 5.57M | 9.58M | 5.39M | 11.31M | 11.47M | 11.66M | 12.01M | 12.19M | 11.58M | 11.85M | 12.06M | 11.99M | 16.37M | 13.73M | 16.08M | 17.34M | 16.18M | 20.04M | 16.61M | 16.98M | 18.71M | 17.84M | 19.76M | 22.07M | 22.32M | 20.58M | 21.42M | 25.27M | 20.54M | 19.75M | 20.27M | 68.66M | 34.78M | 30.64M | 20.25M | 20.35M | 27.08M | 12.45M | 63.37M | 1.77M | 12.11M | 17.49M | 13.64M | 18.13M | 10.91M | 12.73M | 14.28M | 54.06M | 13.16M | 17.84M | 32.93M | 6.03M | 22.05M | 28.08M | 24.07M | 19.19M | 29.16M | 17.91M | 20.52M | 14.94M | -20.15M |
|
EPS (Basic)
|
| 0.33 | 0.22 | 0.39 | 0.21 | 0.38 | 0.38 | 0.40 | 0.40 | 0.40 | 0.38 | 0.39 | 0.40 | 0.39 | 0.47 | 0.40 | 0.47 | 0.50 | 0.47 | 0.58 | 0.47 | 0.48 | 0.53 | 0.50 | 0.53 | 0.58 | 0.57 | 0.54 | 0.54 | 0.64 | 0.52 | 0.50 | 0.51 | 1.74 | 0.88 | 0.78 | 0.51 | 0.51 | 0.68 | 0.31 | 1.60 | 0.05 | 0.31 | 0.45 | 0.35 | 0.46 | 0.28 | 0.32 | 0.36 | 1.37 | 0.33 | 0.44 | 0.80 | 0.15 | 0.54 | 0.67 | 0.56 | 0.44 | 0.66 | 0.40 | 0.45 | 0.33 | -0.44 |
|
EPS (Weighted Average and Diluted)
|
| 0.33 | 0.22 | 0.39 | 0.21 | 0.38 | 0.38 | 0.40 | 0.40 | 0.40 | 0.38 | 0.39 | 0.40 | 0.39 | 0.47 | 0.40 | 0.46 | 0.50 | 0.46 | 0.55 | 0.47 | 0.48 | 0.52 | 0.48 | 0.53 | 0.58 | 0.57 | 0.53 | 0.54 | 0.64 | 0.52 | 0.50 | 0.51 | 1.73 | 0.88 | 0.77 | 0.51 | 0.51 | 0.68 | 0.31 | 1.60 | 0.05 | 0.31 | 0.45 | 0.35 | 0.46 | 0.28 | 0.32 | 0.36 | 1.36 | 0.32 | 0.44 | 0.80 | 0.15 | 0.54 | 0.67 | 0.56 | 0.44 | 0.66 | 0.39 | 0.45 | 0.32 | -0.44 |
|
Shares Outstanding (Weighted Average)
|
23.10M | 23.64M | 24.93M | 24.50M | 26.31M | 30.14M | 30.14M | 29.19M | 30.19M | 30.21M | 30.25M | | | | | | | | | 34.62M | | | | 35.59M | 37.45M | | | 38.39M | 39.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
23.18M | 23.74M | 24.95M | 24.57M | 26.34M | 30.17M | 30.16M | 29.22M | 30.23M | 30.26M | 30.29M | | | | | | | | | 36.64M | | | | 37.33M | 37.46M | | | 38.60M | 39.61M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| | | | | | | | | | | | | 13.89M | 14.43M | 14.65M | 17.00M | 17.13M | 17.12M | 17.18M | 17.44M | 17.18M | 18.97M | 17.09M | 19.59M | 20.10M | 20.34M | 23.95M | 21.51M | 25.38M | 20.62M | 24.26M | 20.36M | 68.94M | 34.94M | 30.08M | 19.34M | 20.41M | 26.52M | 15.61M | 63.49M | 2.57M | 11.91M | 17.66M | 13.56M | 17.95M | 10.74M | 12.55M | 14.13M | 54.11M | 13.01M | 17.82M | 33.19M | 6.23M | 22.25M | 28.29M | 24.31M | 19.07M | 30.17M | 18.89M | 18.56M | 23.71M | -9.41M |
|
Interest Expenses
|
| 0.42M | 0.85M | 0.98M | 1.10M | 1.54M | 1.79M | 1.99M | 2.03M | 2.00M | 2.99M | 2.91M | 3.13M | 2.80M | 2.58M | 2.85M | 3.19M | 3.09M | 3.17M | 3.68M | 3.77M | 3.85M | 4.30M | 5.58M | 6.00M | 6.75M | 6.84M | 6.86M | 7.47M | 7.15M | 7.64M | 7.68M | 7.83M | 7.66M | 7.50M | 7.21M | 7.47M | 7.71M | 7.83M | 7.58M | 7.71M | 7.55M | 7.36M | 7.09M | 6.97M | 6.86M | 6.61M | 6.93M | 7.14M | 7.52M | 7.94M | 8.83M | 10.61M | 11.31M | 12.67M | 12.42M | 11.04M | 10.90M | 10.02M | 8.37M | 7.91M | 8.01M | 8.79M |
|
Shares Outstanding
|
23.31M | | | 26.34M | | | | 30.35M | | | | 30.54M | | | | 34.75M | | | | 35.48M | | | | 37.55M | | | | 39.22M | 39.57M | 39.56M | 39.57M | 39.57M | 39.63M | 39.63M | 39.66M | 39.66M | 39.74M | 39.75M | 39.75M | 39.75M | 39.22M | 39.24M | 39.24M | 39.24M | 39.36M | 39.37M | 39.37M | 39.37M | 39.46M | 40.38M | 40.51M | 41.26M | 41.40M | 41.41M | 41.41M | 43.02M | 43.27M | 43.49M | 45.03M | 45.51M | 45.89M | 46.06M | 47.33M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.52 | -0.23 |