|
Net Income (Quarter)
|
| | | | | | | | | | | -3.94M | 4.02M | 7.34M | 12.00M | 6.76M | 7.28M | 12.23M | 9.12M | 14.43M | 17.50M | 16.48M | 17.25M | 13.98M | 19.73M | 15.23M | 20.39M | 15.80M | 13.93M | 21.29M | 16.71M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | 0.18M | | 0.85M | 0.74M | 0.64M | | 0.38M | 2.68M | 0.96M | 1.24M | -1.14M | -0.00M | 1.86M | | 2.44M | 2.66M | 1.14M | 1.27M | -1.29M | 3.86M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | 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 | -2.52M |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | 6.51M | | 1.74M | 0.01M | 0.92M | | 3.40M | | 0.73M | | | | | 17.99M | 26.30M | 4.62M | 0.60M | 7.79M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | 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 | -59.14M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | 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 | 2.22M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | 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 | 1.76M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | 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 | -8.32M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | 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 | -1.65M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | 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 | -0.43M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | 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 | 0.05M |
|
Divestments (Quarter)
|
| | | | | | | | | | | -0.00M | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | 21.01M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | -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 | -0.05M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | 0.74M | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | -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 | 44.42M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | 15.76M | 24.80M | 46.05M | 26.51M | 101.61M | 28.79M | 44.89M | 22.50M | 65.55M | 48.51M | 37.79M | 20.24M | 52.91M | 67.54M | 41.20M | 39.70M | 51.77M | 25.16M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | 10.47M | | 22.92M | 11.80M | 16.61M | 14.30M | 19.30M | 20.90M | 22.92M | 24.80M | 26.90M | 28.40M | 29.51M | 30.50M | 31.53M | 33.70M | 35.30M | 36.00M | 37.30M | 38.55M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | 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 | -14.76M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | 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 | -59.19M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | 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 | -14.76M |