|
Net Income
|
54.03M | 54.42M | 28.86M | 50.28M | 53.06M | 45.76M | 22.80M | 40.64M | 46.19M | 49.82M |
|
Share-based Compensation
|
| | 0.47M | 0.17M | 0.17M | 0.17M | 1.83M | 2.27M | 2.29M | 2.33M |
|
Deferred Taxes
|
| -3.31M | 0.29M | -2.52M | 0.90M | 0.46M | -1.24M | -1.03M | -1.18M | 11.37M |
|
Gains from Investment Securities
|
| 17.60M | 10.56M | -0.72M | 34.73M | 15.33M | 6.43M | -0.90M | 36.47M | 3.62M |
|
Asset Writedowns and Impairment
|
| 0.09M | | | | | | 0.05M | | |
|
Cash from Operations
|
| 58.60M | 76.18M | 44.62M | 70.43M | 65.91M | 93.71M | 11.70M | 88.38M | 60.63M |
|
Amortization of Deferred Charges
|
| | | | | 0.75M | 0.96M | 0.98M | 0.99M | 0.99M |
|
Depreciation & Amortization (CF)
|
18.28M | 17.96M | 18.50M | 18.48M | 17.87M | 15.21M | 15.61M | 16.62M | 19.00M | 19.91M |
|
Change in Receivables
|
| 8.64M | -25.39M | 13.51M | -0.68M | 3.25M | -14.48M | 21.14M | 5.11M | 7.60M |
|
Change in Account Payables
|
| -3.99M | 14.52M | -1.74M | -9.56M | -11.84M | 47.74M | -24.84M | 28.72M | -19.79M |
|
Other Working Capital Changes
|
| -1.41M | 12.21M | 7.32M | -8.54M | -11.28M | 8.29M | 2.75M | 5.03M | -2.08M |
|
Capital Expenditures
|
| 15.46M | 23.64M | 17.23M | 15.26M | 15.14M | 16.69M | 15.73M | 25.23M | 21.21M |
|
Sales of Property, Plant and Equipment
|
| 0.00M | 0.01M | 0.02M | | 0.00M | 0.00M | 0.00M | | 0.74M |
|
Acquisitions
|
| | 4.56M | 5.14M | | 1.82M | | 279.02M | 54.28M | |
|
Cash from Investing Activities
|
| -15.45M | -28.18M | -22.35M | -15.26M | -16.96M | -16.69M | -294.75M | -79.51M | -20.47M |
|
Cash from Financing Activities
|
| -52.70M | -40.30M | -4.09M | -54.05M | 37.21M | -30.59M | 151.90M | 12.89M | -64.09M |
|
Dividends Paid - Common
|
| 1.39M | 1.61M | 6.89M | 0.85M | 1,527.94M | | 0.84M | 8.01M | 8.01M |
|
Change in Cash
|
| -9.56M | 7.69M | 18.18M | 1.12M | 86.15M | 46.43M | -131.15M | 21.76M | -23.93M |
|
Free Cash Flow
|
| 43.14M | 52.54M | 27.39M | 55.17M | 50.76M | 77.03M | -4.03M | 63.15M | 39.42M |
|
Net Cash Flow
|
| -9.56M | 7.69M | 18.18M | 1.12M | 86.15M | 46.43M | -131.15M | 21.76M | -23.93M |