Income StatementLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Total Revenues

124,480

122,336

122,428

120,741

134,038

143,050

181,193

170,756

160,546

163,786

146,801

Total Revenues %Chg

2%

-0.1%

1.4%

-9.9%

-6.3%

-21.1%

6.1%

6.4%

-2%

11.6%

10.8%

Cost of Sales

50,197

49,221

50,123

50,848

60,407

65,651

84,141

79,419

77,810

77,190

67,046

Gross Profit

74,283

73,115

72,305

69,893

73,631

77,399

97,052

91,337

82,736

86,596

79,755

Gross Profit Margin

59.7%

59.8%

59.1%

57.9%

54.9%

54.1%

53.6%

53.5%

51.5%

52.9%

54.3%

Selling, General & Administrative Expenses

28,933

28,411

28,874

28,961

29,669

30,817

39,422

36,765

35,465

36,845

32,919

Depreciation & Amortization Expenses

21,132

20,580

18,777

18,021

17,852

22,523

28,217

28,430

24,387

25,847

22,016

Other Operating Expenses

518

5,075

1,193

27,498

213

15,687

1,458

46

2,914

361

35

Operating Profit

23,700

19,049

23,461

-4,587

25,897

8,372

27,955

26,096

19,970

23,543

24,785

Operating Margin

19%

15.6%

19.2%

-3.8%

19.3%

5.9%

15.4%

15.3%

12.4%

14.4%

16.9%

Interest and Investment Income

2,979

1,989

1,675

1,791

603

89

6

-48

-128

98

79

Interest Expense

-6,674

-6,759

-6,704

-6,108

-6,716

-7,727

-8,422

-7,957

-6,300

-4,910

-4,120

Non-Operating Income

8,045

2,419

1,416

5,810

9,387

-1,088

-1,071

6,782

1,597

1,081

-52

Total Non-Operating Income

4,350

-2,351

-3,613

1,493

3,274

-8,726

-9,487

-1,223

-4,831

-3,731

-4,093

Income Before Provision for Income Taxes

28,050

16,698

19,848

-3,094

29,171

-354

18,468

24,873

15,139

19,812

20,692

Provision for Income Taxes

4,412

4,445

4,225

3,780

5,395

1,168

3,493

4,920

-14,708

6,479

7,005

Consolidated Net Income

23,638

12,253

15,623

-6,874

23,776

-1,522

14,975

19,953

29,847

13,333

13,687

Net Income Attributable to Minority Interests and Other

1,393

1,305

1,223

1,469

1,398

1,355

1,072

583

397

357

342

Net Income Attributable to Preferred Dividends

77

202

208

203

207

193

3

—

—

—

—

Net Income Attributable to Discontinued Operations

—

—

—

-181

-2,297

-2,299

—

—

—

—

—

Net Income Attributable to Common Shareholders

22,168

10,746

14,192

-8,727

19,874

-5,369

13,900

19,370

29,450

12,976

13,345

Basic EPS

3.1

1.5

2

-1.1

2.8

-0.8

1.9

2.9

4.8

2.1

2.4

Diluted EPS

3.1

1.5

2

-1.1

2.7

-0.8

1.9

2.9

4.8

2.1

2.4

Basic Weighted Average Shares Outstanding

7,196.3

7,199

7,181

7,166

7,168

7,157

7,319

6,778

6,164

6,168

5,628

Total Shares Outstanding

7,089.4

7,175.9

7,150.1

7,127.6

7,141.1

7,125.9

7,254.6

7,281.6

6,139.4

6,139

6,144.9

Diluted Weighted Average Shares Outstanding

7,206.5

7,204

7,258

7,587

7,503

7,466

7,348

6,806

6,183

6,189

5,646

EBITDA

44,832

39,629

42,238

13,434

43,749

30,895

56,172

54,526

44,357

49,390

46,801

Effective Tax Rate

15.7%

26.6%

21.3%

-122.2%

18.5%

-329.9%

18.9%

19.8%

-97.2%

32.7%

33.9%