|
Revenue
|
-780.00 | -810.00 | -850.00 | 35.57M | 32.16M | 35.73M | 33.01M | 42.78M | 47.57M | 54.15M | 53.55M | 56.34M | 59.64M | 59.79M | 58.10M | 58.98M | 59.77M | 55.58M | 53.18M | 53.91M | 56.99M |
|
Wages, Salaries and Other
|
| | | 3.88M | 0.70M | 1.86M | | 4.73M | 4.96M | 5.40M | 5.51M | 5.64M | 5.80M | 5.96M | 5.95M | 6.07M | 6.08M | 5.94M | 5.53M | 5.40M | 5.40M |
|
Restructuring Costs
|
| | | 0.76M | 0.76M | 1.72M | 2.80M | 0.48M | 0.94M | 0.09M | 1.50M | 0.95M | 1.16M | 1.15M | 0.90M | 1.21M | 1.19M | 0.57M | 0.83M | 0.92M | 1.86M |
|
Other Operating Expenses
|
0.00M | 970.00 | 0.00M | 19.29M | 16.40M | 19.08M | 16.73M | 23.37M | 26.77M | 0.24M | 30.01M | 32.84M | 35.30M | 34.82M | 33.40M | 33.50M | 34.27M | 31.24M | 30.24M | 31.40M | 33.52M |
|
Operating Expenses
|
0.00M | 970.00 | 0.00M | 20.05M | 17.16M | 20.80M | 19.53M | 23.84M | 27.71M | 0.33M | 31.51M | 33.79M | 36.46M | 35.97M | 34.29M | 34.70M | 35.46M | 31.81M | 31.07M | 32.32M | 35.38M |
|
Operating Income
|
15.85M | 14.20M | 15.47M | 15.52M | 15.01M | 14.94M | 13.48M | 20.29M | 20.05M | -0.18M | 22.15M | 22.68M | 23.36M | 23.91M | 23.85M | 24.32M | 24.35M | 23.79M | 22.11M | 21.61M | 21.63M |
|
EBIT
|
15.85M | 14.20M | 15.47M | 15.52M | 15.01M | 14.94M | 13.48M | 20.29M | 20.05M | -0.18M | 22.15M | 22.68M | 23.36M | 23.91M | 23.85M | 24.32M | 24.35M | 23.79M | 22.11M | 21.61M | 21.63M |
|
Non Operating Investment Income
|
| | | 2.49M | -1.51M | -8.78M | -12.04M | -35.84M | 30.80M | 0.03M | -16.01M | -4.18M | 34.54M | -2.07M | 3.88M | -1.20M | 0.45M | -1.44M | -1.76M | 2.39M | 0.36M |
|
Interest & Investment Income
|
| | | 22.48M | 19.20M | 23.61M | 20.66M | 28.86M | 32.93M | 0.15M | 37.34M | 22.68M | 23.36M | 23.91M | 23.85M | 24.32M | 24.35M | 23.79M | 22.11M | 21.61M | 21.63M |
|
EBT
|
15.85M | 14.20M | 15.47M | 18.57M | 13.37M | 6.12M | 1.46M | -15.65M | 13.53M | -0.15M | 6.82M | 27.51M | 26.84M | 28.31M | 29.52M | 30.46M | 29.78M | 31.40M | 28.37M | 26.48M | 24.57M |
|
Profit After Tax
|
15.85M | 14.20M | 21.51M | 18.57M | 13.37M | 6.12M | 1.46M | -15.65M | 13.53M | -0.15M | 6.82M | 19.00M | 26.95M | 23.62M | 27.87M | 23.23M | 22.05M | 22.61M | 19.93M | 24.23M | 23.30M |
|
Investment Income
|
75.47M | 54.05M | 21.51M | 3.05M | -1.64M | -8.82M | -12.02M | -35.94M | -6.53M | 0.03M | -15.32M | -3.68M | 3.59M | -0.29M | 4.02M | -1.09M | -2.30M | -1.18M | -2.18M | 2.62M | 1.68M |
|
Income from Continuing Operations
|
15.85M | 14.20M | 15.47M | 18.57M | 13.37M | 6.12M | 1.46M | -15.65M | 13.53M | -0.15M | 6.82M | 27.51M | 26.84M | 28.31M | 29.52M | 30.46M | 29.78M | 31.40M | 28.37M | 26.48M | 24.57M |
|
Consolidated Net Income
|
15.85M | 14.20M | 15.47M | 18.57M | 13.37M | 6.12M | 1.46M | -15.65M | 13.53M | -0.15M | 6.82M | 27.51M | 26.84M | 28.31M | 29.52M | 30.46M | 29.78M | 31.40M | 28.37M | 26.48M | 24.57M |
|
Income towards Parent Company
|
15.85M | 14.20M | 15.47M | 18.57M | 13.37M | 6.12M | 1.46M | -15.65M | 13.53M | -0.15M | 6.82M | 27.51M | 26.84M | 28.31M | 29.52M | 30.46M | 29.78M | 31.40M | 28.37M | 26.48M | 24.57M |
|
Net Income towards Common Stockholders
|
15.85M | 14.20M | 15.47M | 18.57M | 13.37M | 6.12M | 1.46M | -15.65M | 13.53M | -0.15M | 6.82M | 27.51M | 26.84M | 28.31M | 29.52M | 30.46M | 29.78M | 31.40M | 28.37M | 26.48M | 24.57M |
|
EPS (Basic)
|
| | 30.32M | 0.44 | 0.32 | 4.34M | 0.04 | -0.29 | 0.25 | 0.36 | 0.13 | 0.35 | 0.49 | 0.43 | 0.51 | 0.43 | 0.40 | 0.42 | 0.37 | 0.44 | 0.43 |
|
EPS (Weighted Average and Diluted)
|
8.86M | 11.09M | | 0.44 | 0.32 | 0.15 | 0.04 | -0.29 | 0.25 | 0.36 | 0.13 | 0.35 | 0.49 | 0.43 | 0.51 | 0.43 | 0.40 | 0.42 | 0.37 | 0.44 | 0.43 |
|
Shares Outstanding (Weighted Average)
|
| | 0.51 | | | 1.41 | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
1.79 | 1.28 | | | 1.26 | | | | | | | | | | | | | | | | |
|
EBITDA
|
15.85M | 14.20M | 15.47M | 15.52M | 15.01M | 14.94M | 13.48M | 20.29M | 20.05M | -0.18M | 22.15M | 22.68M | 23.36M | 23.91M | 23.85M | 24.32M | 24.35M | 23.79M | 22.11M | 21.61M | 21.63M |
|
Interest Expenses
|
780.00 | 810.00 | 850.00 | 830.00 | | | 990.00 | | | | 15.29M | 17.84M | 19.87M | 19.50M | 18.19M | 18.18M | 18.91M | 16.18M | 15.84M | 16.74M | 18.68M |