|
Revenue
|
113.33M | 96.59M | 57.28M | 74.38M | 74.30M | 84.16M | 95.93M | 123.69M | 147.18M | 147.34M | 176.27M | 191.11M | 152.71M | 146.36M | 160.61M | 157.97M | 166.66M | 174.14M | 172.33M | 173.56M | 185.78M | 195.98M | 187.54M | 203.09M |
|
Depreciation & Amortization - Total
|
| 3.20M | 3.60M | 3.50M | 3.50M | 3.60M | 3.70M | 3.70M | 3.90M | 3.80M | 3.90M | 3.60M | 2.80M | 3.00M | 3.20M | 3.00M | 2.90M | 3.10M | 3.20M | 3.40M | 3.90M | 4.00M | 8.70M | 10.10M |
|
Selling, General & Administrative
|
| 2.96M | 2.45M | 1.88M | 2.46M | 2.81M | 2.84M | 2.84M | 3.15M | 2.97M | 3.67M | 3.12M | 12.26M | 3.55M | 3.33M | 3.86M | 35.71M | 9.23M | 5.98M | 12.52M | 6.75M | 6.07M | 5.69M | 5.59M |
|
Other Operating Expenses
|
| 19.89M | 16.50M | 12.25M | 13.11M | 15.73M | 18.12M | 13.91M | 14.27M | 16.25M | 16.99M | 22.34M | 13.42M | 34.86M | 33.80M | 24.15M | -5.82M | 25.77M | 29.93M | 30.31M | 32.59M | 35.84M | 29.40M | 38.30M |
|
Operating Expenses
|
| 26.05M | 22.54M | 17.64M | 19.07M | 22.13M | 24.66M | 20.45M | 21.32M | 23.02M | 24.56M | 29.06M | 28.48M | 41.41M | 40.33M | 31.01M | 32.79M | 38.10M | 39.11M | 46.23M | 43.24M | 45.91M | 43.79M | 53.99M |
|
Operating Income
|
| 70.54M | 34.74M | 56.75M | 55.23M | 62.02M | 71.27M | 103.24M | 125.86M | 124.31M | 151.71M | 162.06M | 124.23M | 104.95M | 120.28M | 126.96M | 133.86M | 136.04M | 133.22M | 127.33M | 142.54M | 150.07M | 143.75M | 149.09M |
|
EBIT
|
89.07M | 70.54M | 34.74M | 56.75M | 55.23M | 62.02M | 71.27M | 103.24M | 125.86M | 124.31M | 151.71M | 162.06M | 124.23M | 104.95M | 120.28M | 126.96M | 133.86M | 136.04M | 133.22M | 127.33M | 142.54M | 150.07M | 143.75M | 149.09M |
|
Non Operating Income
|
| 0.83M | 0.18M | 1.29M | 0.10M | 0.01M | 0.41M | 0.51M | -0.30M | 0.08M | 0.63M | 1.92M | 3.92M | 5.39M | 6.87M | 7.98M | 11.27M | 9.94M | 13.22M | 8.09M | 8.43M | 4.32M | 5.24M | 6.09M |
|
EBT
|
89.07M | 71.37M | 34.92M | 58.03M | 55.34M | 62.03M | 71.68M | 103.75M | 125.56M | 124.39M | 152.34M | 163.97M | 128.15M | 110.34M | 127.15M | 134.94M | 145.13M | 145.98M | 146.44M | 135.42M | 150.98M | 154.39M | 148.99M | 155.18M |
|
Tax Provisions
|
| 14.02M | 7.34M | 11.76M | 12.94M | 11.97M | 14.63M | 19.92M | 19.40M | 26.49M | 33.44M | 34.14M | 28.42M | 23.77M | 26.76M | 29.36M | 32.02M | 31.57M | 31.85M | 28.82M | 32.62M | 33.74M | 32.85M | 33.94M |
|
Profit After Tax
|
69.12M | 57.40M | 27.58M | 46.27M | 44.79M | 50.05M | 57.05M | 83.84M | 79.05M | 97.90M | 118.89M | 129.84M | 99.73M | 86.57M | 100.39M | 105.57M | 113.11M | 114.42M | 114.59M | 106.59M | 118.36M | 120.65M | 116.14M | 121.24M |
|
Income from Continuing Operations
|
89.07M | 57.35M | 27.58M | 46.27M | 42.40M | 50.05M | 57.05M | 83.84M | 106.16M | 97.90M | 118.89M | 129.84M | 99.73M | 86.57M | 100.39M | 105.57M | 113.11M | 114.42M | 114.59M | 106.59M | 118.36M | 120.65M | 116.14M | 121.24M |
|
Consolidated Net Income
|
89.07M | 57.35M | 27.58M | 46.27M | 42.40M | 50.05M | 57.05M | 83.84M | 106.16M | 97.90M | 118.89M | 129.84M | 99.73M | 86.57M | 100.39M | 105.57M | 113.11M | 114.42M | 114.59M | 106.59M | 118.36M | 120.65M | 116.14M | 121.24M |
|
Income towards Parent Company
|
89.07M | 57.35M | 27.58M | 46.27M | 42.40M | 50.05M | 57.05M | 83.84M | 106.16M | 97.90M | 118.89M | 129.84M | 99.73M | 86.57M | 100.39M | 105.57M | 113.11M | 114.42M | 114.59M | 106.59M | 118.36M | 120.65M | 116.14M | 121.24M |
|
Net Income towards Common Stockholders
|
89.07M | 57.35M | 27.58M | 46.27M | 42.40M | 50.05M | 57.05M | 83.84M | 106.16M | 97.90M | 118.89M | 129.84M | 99.73M | 86.57M | 100.39M | 105.57M | 113.11M | 114.42M | 114.59M | 106.59M | 118.36M | 120.65M | 116.14M | 121.24M |
|
EPS (Basic)
|
11.48 | 7.40 | 3.56 | 5.97 | 5.47 | 6.45 | 7.36 | 10.82 | 10.21 | 12.65 | 15.37 | 16.83 | -25.57 | 3.75 | 4.35 | 4.58 | 4.91 | 4.97 | 4.99 | 4.64 | 5.15 | 5.25 | 5.05 | 5.27 |
|
EPS (Weighted Average and Diluted)
|
11.48 | 7.39 | 3.56 | 5.97 | 5.78 | 6.45 | 7.36 | 10.82 | 10.21 | 12.64 | 15.37 | 16.82 | -25.56 | 3.75 | 4.35 | 4.58 | 4.91 | 4.97 | 4.98 | 4.63 | 5.14 | 5.24 | 5.05 | 5.27 |
|
Shares Outstanding (Weighted Average)
|
7.76M | | 7.76M | 7.76M | 7.76M | 7.76M | 7.76M | 7.75M | 7.75M | 7.74M | 7.74M | 7.73M | 23.17M | 23.08M | 23.07M | 23.05M | 23.04M | 23.00M | 23.00M | 22.99M | 22.99M | 22.98M | 22.99M | 22.98M |
|
Shares Outstanding (Diluted Average)
|
7.76M | 7.76M | 7.76M | 7.76M | 7.76M | 7.76M | 7.76M | 7.75M | 7.75M | 7.74M | 7.74M | 7.73M | 23.18M | 23.10M | 23.08M | 23.07M | 23.06M | 23.02M | 23.02M | 23.02M | 23.02M | 23.01M | 23.01M | 23.01M |
|
EBITDA
|
89.07M | 57.41M | 27.60M | 46.29M | 43.52M | 50.08M | 57.08M | 83.87M | 80.64M | 97.91M | 118.90M | 129.84M | 103.23M | 86.54M | 100.37M | 105.55M | 112.50M | 114.40M | 114.57M | 106.57M | 120.17M | 120.61M | 116.10M | 121.20M |
|
Tax Rate
|
| 19.65% | 21.02% | 20.26% | 23.37% | 19.31% | 20.41% | 19.20% | 15.45% | 21.30% | 21.95% | 20.82% | 22.18% | 21.55% | 21.04% | 21.76% | 22.06% | 21.62% | 21.75% | 21.28% | 21.60% | 21.85% | 22.05% | 21.87% |