|
Revenue
|
72.50M | 91.50M | 94.32M | 94.71M | 94.59M | 93.98M | 83.81M | 85.20M | 80.33M | 83.83M | 83.21M | 84.62M | 66.50M | 52.89M | 54.74M | 53.40M | 58.88M | 63.32M | 67.78M | 68.62M | 68.17M | 71.95M | 68.33M | 69.16M | 82.14M | 82.16M | 78.70M | 81.25M | 82.58M |
|
Restructuring Costs
|
| | | | 5.78M | | | | 2.60M | | | | 3.30M | 1.79M | | 2.21M | 2.18M | | 2.26M | 2.24M | 2.49M | 7.88M | 2.13M | 2.10M | 2.25M | 1.70M | 1.25M | 1.61M | 1.60M |
|
Other Operating Expenses
|
| | | | 41.15M | | | | 39.00M | | | | 28.70M | -0.15M | 27.85M | 0.07M | 0.09M | -0.10M | 0.27M | 37.88M | 38.19M | 0.10M | 37.83M | 37.78M | 41.92M | 43.56M | 43.97M | 43.52M | 45.95M |
|
Operating Expenses
|
| | | | 46.93M | | | | 41.60M | | | | 32.00M | 31.88M | 27.85M | 30.21M | 36.59M | | 38.90M | 40.12M | 40.68M | 123.20M | 39.95M | 39.88M | 44.16M | 45.25M | 45.22M | 45.13M | 47.55M |
|
Operating Income
|
40.83M | 50.18M | 50.13M | 50.04M | 47.66M | 45.53M | 38.54M | 41.01M | 38.73M | 44.48M | 42.08M | 42.07M | 34.50M | 21.23M | 26.89M | 23.49M | 22.64M | 28.01M | 29.48M | 28.85M | 27.90M | 29.77M | 28.54M | 29.54M | 38.13M | 37.08M | 34.28M | 36.40M | 35.31M |
|
EBIT
|
40.83M | 50.18M | 50.13M | 50.04M | 47.66M | 45.53M | 38.54M | 41.01M | 38.73M | 44.48M | 42.08M | 42.07M | 34.50M | 21.23M | 26.89M | 23.49M | 22.64M | 28.01M | 29.48M | 28.85M | 27.90M | 29.77M | 28.54M | 29.54M | 38.13M | 37.08M | 34.28M | 36.40M | 35.31M |
|
Non Operating Investment Income
|
| | | 21.68M | -1.66M | 1.66M | -31.25M | -30.46M | -31.53M | | | | -12.00M | | -19.88M | -11.31M | -10.21M | | 1.31M | -2.11M | -3.48M | -48.13M | 4.98M | 15.94M | -11.08M | 44.76M | 1.77M | 8.16M | 16.56M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | 2.06M | | | 0.22M | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | -20.63M | -18.13M | -6.48M | | 1.48M | -3.28M | 2.27M | 1.08M | 5.03M | 8.65M | -11.91M | 40.76M | -7.04M | -2.55M | 11.31M |
|
EBT
|
40.83M | 50.18M | 50.13M | 50.04M | 31.71M | 45.53M | 38.54M | 41.01M | 23.16M | 44.48M | 42.08M | 42.07M | 34.50M | 9.35M | 4.24M | 7.12M | 2.63M | 28.01M | 30.13M | 2.85M | 1.62M | -49.66M | 2.37M | 2.55M | 6.28M | 6.14M | 3.82M | 3.82M | 2.27M |
|
Profit After Tax
|
84.31M | 68.17M | 84.50M | 112.05M | 0.06M | 267.14M | 63.70M | -117.23M | -11.64M | 73.04M | 22.74M | 65.82M | 23.80M | 25.44M | 4.24M | 5.66M | 15.99M | 1.29M | 30.13M | 25.41M | 29.96M | 33.26M | 25.49M | 22.55M | 26.72M | 24.06M | 30.33M | 18.11M | 27.45M |
|
Investment Income
|
| | | | -230.00 | | | | | | | | -10.70M | 4.21M | -22.65M | -17.83M | -6.64M | -26.73M | 0.65M | -3.44M | 2.07M | 3.49M | -3.06M | -6.99M | -11.42M | -13.02M | -3.95M | -18.28M | -7.85M |
|
Income from Continuing Operations
|
40.83M | 50.18M | 50.13M | 50.04M | 31.71M | 45.53M | 38.54M | 41.01M | 23.16M | 44.48M | 42.08M | 42.07M | 34.50M | 9.35M | 4.24M | 7.12M | 2.63M | 28.01M | 30.13M | 2.85M | 1.62M | -49.66M | 2.37M | 2.55M | 6.28M | 6.14M | 3.82M | 3.82M | 2.27M |
|
Consolidated Net Income
|
40.83M | 50.18M | 50.13M | 50.04M | 31.71M | 45.53M | 38.54M | 41.01M | 23.16M | 44.48M | 42.08M | 42.07M | 34.50M | 9.35M | 4.24M | 7.12M | 2.63M | 28.01M | 30.13M | 2.85M | 1.62M | -49.66M | 2.37M | 2.55M | 6.28M | 6.14M | 3.82M | 3.82M | 2.27M |
|
Income towards Parent Company
|
40.83M | 50.18M | 50.13M | 50.04M | 31.71M | 45.53M | 38.54M | 41.01M | 23.16M | 44.48M | 42.08M | 42.07M | 34.50M | 9.35M | 4.24M | 7.12M | 2.63M | 28.01M | 30.13M | 2.85M | 1.62M | -49.66M | 2.37M | 2.55M | 6.28M | 6.14M | 3.82M | 3.82M | 2.27M |
|
Net Income towards Common Stockholders
|
40.83M | 50.18M | 50.13M | 50.04M | 31.71M | 45.53M | 38.54M | 41.01M | 23.16M | 44.48M | 42.08M | 42.07M | 34.50M | 9.35M | 4.24M | 7.12M | 2.63M | 28.01M | 30.13M | 2.85M | 1.62M | -49.66M | 2.37M | 2.55M | 6.28M | 6.14M | 3.82M | 3.82M | 2.27M |
|
EPS (Basic)
|
0.09M | 0.14M | 0.12M | | | 0.03M | 0.04M | | 0.39M | 0.12M | | | 0.10M | | 0.07 | 0.09 | 0.25 | | 0.46 | 0.39 | 0.46 | 1.36 | 0.39 | 0.35 | 0.31 | 0.24 | 0.32 | 0.19 | 0.29 |
|
EPS (Weighted Average and Diluted)
|
| | 116.57 | | | 0.03M | 37.06 | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
450.00 | 350.00 | 430.00 | | | 0.00M | 0.00M | | 60.00 | 360.00 | | | 350.00 | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | 0.43M | | | 0.00M | 1.04M | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
40.83M | 50.18M | 50.13M | 50.04M | 47.66M | 45.53M | 38.54M | 41.01M | 38.73M | 44.48M | 42.08M | 42.07M | 34.50M | 21.23M | 26.89M | 23.49M | 22.64M | 28.01M | 29.48M | 28.85M | 27.90M | 29.77M | 28.54M | 29.54M | 38.13M | 37.08M | 34.28M | 36.40M | 35.31M |
|
Interest Expenses
|
| | | | 15.95M | | | | 15.58M | | | | | 13.94M | | 16.38M | 20.23M | | 24.77M | 26.00M | 26.27M | 79.43M | 26.18M | 26.99M | 31.85M | 30.94M | 30.46M | 32.58M | 33.04M |