|
Revenue
|
-1.76M | -2.59M | -2.87M | -4.15M | -6.77M | -8.62M | 26.19M | 27.44M | 28.77M | 29.82M | 34.78M | 36.55M | 37.31M | 34.87M | 31.21M | 31.68M | 31.69M |
|
Wages, Salaries and Other
|
0.17M | 0.20M | 0.14M | 0.14M | 0.18M | 0.28M | 0.21M | 0.21M | 0.14M | 0.23M | 0.24M | 0.40M | 0.32M | 0.50M | 0.31M | 0.25M | 0.23M |
|
Selling, General & Administrative
|
| | 0.30M | 0.44M | | | 0.37M | 0.35M | | | | | | | | | |
|
Restructuring Costs
|
0.53M | 0.52M | | | 0.55M | 0.57M | 0.37M | 0.35M | 0.38M | 0.43M | 0.72M | 0.66M | 0.90M | 0.82M | 0.81M | 0.80M | 0.83M |
|
Other Operating Expenses
|
3.63M | 5.34M | 5.57M | 6.78M | -9.52M | -11.37M | -12.59M | -13.24M | -13.97M | -14.43M | -18.47M | -20.79M | -21.58M | -20.08M | -18.30M | -17.84M | -18.04M |
|
Operating Expenses
|
4.15M | 5.86M | 5.87M | 7.22M | 9.77M | 11.60M | 12.83M | 13.50M | 14.24M | 14.71M | 18.52M | 20.79M | 21.58M | 20.08M | 18.30M | 17.84M | 18.04M |
|
Operating Income
|
4.91M | 7.69M | 8.67M | 9.55M | 10.45M | 12.41M | 13.59M | 14.20M | 14.80M | 15.39M | 16.32M | 15.76M | 15.73M | 14.80M | 12.91M | 13.84M | 13.64M |
|
EBIT
|
4.91M | 7.69M | 8.67M | 9.55M | 10.45M | 12.41M | 13.59M | 14.20M | 14.80M | 15.39M | 16.32M | 15.76M | 15.73M | 14.80M | 12.91M | 13.84M | 13.64M |
|
Non Operating Investment Income
|
-0.67M | -4.16M | -11.73M | -74.39M | -16.71M | -12.73M | 14.81M | 9.74M | 21.15M | 6.85M | 8.30M | -10.45M | -8.17M | -2.88M | -21.30M | -6.67M | -10.29M |
|
Interest & Investment Income
|
8.88M | 13.27M | 14.25M | 16.50M | 19.97M | 23.77M | 26.19M | 29.82M | 28.77M | 29.82M | 34.78M | 36.55M | 37.31M | 34.87M | 31.21M | 31.68M | 31.69M |
|
Other Non Operating Income
|
0.49M | | 0.37M | 0.49M | 0.50M | | 0.32M | 0.29M | 2.10M | | 1.74M | 9.41M | 7.12M | | | | |
|
Non Operating Income
|
3.97M | | 5.58M | 6.95M | 9.52M | | 12.59M | 14.43M | 13.97M | | 18.47M | 20.79M | 21.58M | | | | |
|
EBT
|
4.73M | 18.08M | -3.43M | -65.33M | -6.76M | 27.33M | 28.09M | 21.95M | 33.85M | 33.43M | 22.88M | 5.31M | 7.56M | 35.51M | 31.16M | 32.94M | 32.57M |
|
Profit After Tax
|
4.73M | 18.08M | -3.43M | -65.33M | -6.76M | 1.04M | 28.09M | 23.94M | 33.85M | 21.95M | 22.88M | 5.31M | 7.56M | 11.92M | -8.39M | 7.17M | 3.35M |
|
Income from Continuing Operations
|
4.73M | 18.08M | -3.43M | -65.33M | -6.76M | 27.33M | 28.09M | 21.95M | 33.85M | 33.43M | 22.88M | 5.31M | 7.56M | 35.51M | 31.16M | 32.94M | 32.57M |
|
Consolidated Net Income
|
4.73M | 18.08M | -3.43M | -65.33M | -6.76M | 27.33M | 28.09M | 21.95M | 33.85M | 33.43M | 22.88M | 5.31M | 7.56M | 35.51M | 31.16M | 32.94M | 32.57M |
|
Income towards Parent Company
|
4.73M | 18.08M | -3.43M | -65.33M | -6.76M | 27.33M | 28.09M | 21.95M | 33.85M | 33.43M | 22.88M | 5.31M | 7.56M | 35.51M | 31.16M | 32.94M | 32.57M |
|
Net Income towards Common Stockholders
|
4.73M | 18.08M | -3.43M | -65.33M | -6.76M | 27.33M | 28.09M | 21.95M | 33.85M | 33.43M | 22.88M | 5.31M | 7.56M | 35.51M | 31.16M | 32.94M | 32.57M |
|
EPS (Basic)
|
0.33 | 0.35 | -0.15 | -2.85 | -0.29 | 0.07 | 1.14 | 0.86 | 1.30 | 0.81 | 0.72 | 0.48 | 0.48 | 1.10 | 0.40 | 0.43 | 0.43 |
|
EPS (Weighted Average and Diluted)
|
0.33 | 1.17 | -0.15 | -2.85 | -0.29 | 1.18 | 1.14 | 0.86 | 1.30 | 0.81 | 0.72 | 0.48 | 0.48 | 1.10 | 0.40 | 0.43 | 0.43 |
|
Shares Outstanding (Weighted Average)
|
14.43M | 15.49M | 22.81M | 22.93M | 23.21M | 23.13M | 24.59M | 25.45M | 26.02M | 25.70M | 31.59M | 32.57M | 32.61M | 32.35M | 32.60M | 32.48M | 32.34M |
|
Shares Outstanding (Diluted Average)
|
14.43M | 15.49M | 22.81M | 22.93M | 23.21M | 23.13M | 24.59M | 25.45M | 26.02M | 25.70M | 31.59M | 32.57M | 32.61M | 32.35M | 32.60M | 32.48M | 32.34M |
|
EBITDA
|
4.91M | 7.69M | 8.67M | 9.55M | 10.45M | 12.41M | 13.59M | 14.20M | 14.80M | 15.39M | 16.32M | 15.76M | 15.73M | 14.80M | 12.91M | 13.84M | 13.64M |
|
Interest Expenses
|
1.94M | 2.87M | 3.15M | 4.43M | 7.02M | 8.86M | 10.32M | 10.87M | 11.50M | 11.79M | 13.18M | 15.00M | 15.67M | 14.16M | 12.97M | 12.58M | 12.76M |
|
Shares Outstanding
|
15.11M | 22.75M | 22.81M | 23.06M | 23.37M | 24.29M | 24.98M | 25.77M | 26.67M | 27.10M | 32.55M | 32.57M | 32.62M | 0.07M | 32.53M | 32.22M | 31.88M |