|
Net Income
|
| | -23.35M | -1.47M | -0.00M | -0.01M | 4.36M | -3.05M | 0.00M | -0.15M | 4.18M | -3.26M | 4.32M | 7.28M | 7.11M | 6.95M | 7.82M | 11.49M | 13.58M | 14.88M | 16.71M | 17.39M | 17.94M | 16.41M | 18.58M | 15.60M | 12.63M | 16.62M | 15.96M | 18.93M |
|
Share-based Compensation
|
-0.22M | 0.24M | 0.24M | 0.24M | 0.24M | 0.26M | 0.25M | 0.29M | 0.26M | 0.01M | 0.06M | 0.18M | | 0.85M | 0.74M | 0.82M | 1.06M | 0.99M | 0.83M | 0.96M | 1.24M | 1.19M | 1.13M | 1.22M | 1.54M | 1.54M | 2.66M | 1.14M | 1.27M | 1.29M |
|
Deferred Taxes
|
0.03M | -0.02M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | 0.20M | -0.03M | -0.03M | 0.04M | 0.10M | | -0.81M | 1.25M | 1.20M | 1.85M | 2.63M | 0.69M | -0.26M | -1.50M | 0.57M | 1.07M | 1.95M | -1.35M | 3.04M | 1.15M | -3.86M | 1.94M | 0.17M |
|
Gains from Investment Securities
|
74.02M | | -28.80M | 32.00M | -5.91M | 18.35M | -2.36M | 0.35M | 66.89M | -0.01M | | 20.91M | | 3.81M | -0.09M | 2.39M | -8.72M | -11.02M | 0.13M | -12.46M | 0.23M | | -19.80M | 1.86M | | -0.01M | -0.01M | 21.83M | -0.00M | |
|
Cash from Operations
|
75.40M | -0.99M | -2.71M | -3.47M | -9.32M | 18.55M | 11.39M | 2.93M | 66.15M | -6.05M | 9.23M | 25.01M | | -35.31M | -43.57M | -69.80M | -25.75M | -98.09M | -33.45M | -55.63M | -48.79M | 18.01M | -102.09M | 31.12M | -23.83M | -165.82M | -58.73M | 30.49M | -71.22M | -93.63M |
|
Amortizatization of Intangibles
|
| | | | | | | | | | | | | 0.76M | 0.83M | 0.85M | 0.96M | 1.06M | 0.97M | 1.17M | 1.45M | 1.29M | 1.25M | 1.53M | 1.56M | 1.64M | 1.92M | 2.71M | 2.05M | 2.57M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | 1.74M | 1.42M | | | 1.03M | | | | | | | | 0.02M | 0.95M | 0.51M | | |
|
Depreciation & Amortization (CF)
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.54M | 0.60M | 0.65M | 0.68M | 0.67M | 0.75M | 0.78M | 1.16M | 1.19M | 1.18M | 1.28M | 1.32M | 1.59M | 1.67M | 1.68M | 1.75M | 1.77M |
|
Change in Receivables
|
| | | | | | | | | | | | | -2.05M | 1.96M | 2.09M | -3.44M | 2.31M | -2.56M | 0.17M | -0.08M | 0.53M | -1.24M | 0.44M | 0.42M | 2.59M | -1.70M | -0.10M | -1.02M | 1.70M |
|
Change in Accured Expenses
|
-0.05M | -0.75M | 0.09M | 0.22M | 0.02M | 0.12M | -0.01M | 0.35M | -0.18M | 0.08M | 1.69M | 0.93M | | 4.35M | 1.42M | -1.53M | 9.20M | -7.87M | 2.19M | -1.63M | -0.07M | 3.31M | -1.00M | -1.08M | -2.04M | 6.73M | 2.04M | -3.90M | 1.64M | 9.18M |
|
Change in Taxes
|
| | | | | | | | | | | | | 1.41M | -0.29M | -1.08M | 0.10M | 0.15M | -0.25M | 0.72M | -0.41M | 0.34M | -0.52M | 0.17M | 0.35M | 0.45M | 1.52M | 4.62M | -4.31M | -0.79M |
|
Other Working Capital Changes
|
| -0.01M | -0.01M | 0.03M | -0.00M | -0.00M | | 0.09M | -0.03M | 0.01M | -0.02M | 0.03M | | 0.68M | 1.94M | 0.30M | -0.50M | 0.47M | -0.14M | -0.26M | -0.20M | 0.60M | 0.56M | -0.48M | -0.11M | 2.04M | -0.07M | -0.33M | -0.27M | 0.76M |
|
Capital Expenditures
|
| | | | | | | | | | | | | | 2.00M | 0.16M | | 0.00M | 0.12M | 0.00M | | 0.00M | 0.01M | 0.03M | 0.50M | 0.75M | 0.40M | 0.14M | 0.08M | 0.01M |
|
Divestments
|
| | | | | | | | | 0.26M | 0.51M | -0.00M | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments
|
74.82M | 0.53M | -4.22M | | 0.04M | 18.50M | 13.42M | 0.50M | 67.50M | -0.01M | 11.02M | 21.01M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| | | | | | | | | | | | | | -2.00M | -0.16M | | -0.00M | -0.12M | -0.00M | | -0.00M | -0.01M | -0.03M | -0.50M | -0.75M | -0.40M | -0.14M | -0.08M | -0.01M |
|
Other financing activities
|
| | | | | | | | | | | | | 0.06M | 0.42M | 0.52M | | 0.72M | | 0.32M | 7.08M | 0.98M | 1.80M | 0.50M | 0.46M | 0.60M | 0.01M | 0.42M | 1.02M | 0.32M |
|
Cash from Financing Activities
|
-1.50M | 0.05M | -0.80M | -24.58M | -1.50M | 0.10M | -1.50M | -1.25M | -65.31M | | -1.29M | -10.86M | | 27.14M | 38.33M | 77.30M | 37.22M | 89.54M | 33.47M | 55.32M | 50.53M | -17.43M | 110.77M | -30.07M | 38.27M | 155.35M | 67.98M | -26.68M | 111.84M | 48.78M |
|
Dividends Paid - Common
|
| | | | | | | | 66.83M | | | 10.47M | | 22.92M | 11.78M | 16.61M | 14.30M | 19.30M | 20.90M | 22.92M | 24.80M | 26.90M | 28.40M | 29.51M | 30.50M | 31.53M | 33.70M | 35.34M | 36.00M | 37.30M |
|
Change in Cash
|
73.90M | -0.94M | -3.51M | -28.05M | -10.82M | 18.65M | 9.89M | 1.68M | 0.84M | -6.05M | 7.94M | 14.14M | | -8.17M | -7.24M | 7.34M | 11.47M | -8.55M | -0.10M | -0.31M | 1.74M | 0.58M | 8.67M | 1.03M | 13.94M | -11.22M | 8.86M | 3.67M | 40.54M | -44.87M |
|
Free Cash Flow
|
75.40M | -0.99M | -2.71M | -3.47M | -9.32M | 18.55M | 11.39M | 2.93M | 66.15M | -6.05M | 9.23M | 25.01M | | -35.31M | -45.57M | -69.96M | -25.75M | -98.09M | -33.57M | -55.63M | -48.79M | 18.01M | -102.10M | 31.10M | -24.33M | -166.57M | -59.12M | 30.35M | -71.31M | -93.65M |
|
Net Cash Flow
|
73.90M | -0.94M | -3.51M | -28.05M | -10.82M | 18.65M | 9.89M | 1.68M | 0.84M | -6.05M | 7.94M | 14.14M | | -8.17M | -7.24M | 7.34M | 11.47M | -8.55M | -0.10M | -0.31M | 1.74M | 0.58M | 8.67M | 1.03M | 13.94M | -11.22M | 8.86M | 3.67M | 40.54M | -44.87M |