|
Net Income
|
| | 19.62M | 25.11M | 16.26M | 16.32M | 70.38M | 15.75M | 17.40M | 18.83M | 60.20M | 17.91M | 17.60M | 12.96M | 159.55M | 19.64M | 19.45M | 19.01M | 118.08M | 18.71M | 13.37M | 18.88M | 21.62M | 14.92M | 15.39M | 14.39M | 19.75M | 11.48M | 19.03M | 30.75M | 18.29M | 14.59M | 17.27M | 27.32M | 14.24M | 41.30M | 55.17M | 17.06M | 15.53M | 12.71M | 12.40M | 12.49M | 14.11M | 7.69M | 9.29M | 7.58M |
|
Share-based Compensation
|
| | | | | | | | | | | | | | | | | | 1.81M | | | | 1.58M | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes
|
| | | | | | 0.34M | 0.44M | 0.45M | -0.44M | 1.86M | 0.64M | -0.01M | -2.21M | 20.15M | 0.30M | 0.30M | -0.94M | -0.08M | 0.44M | -0.66M | 0.29M | 0.43M | 0.04M | 0.64M | 0.72M | 1.62M | -0.19M | 0.55M | 3.25M | 0.50M | -0.22M | -0.41M | 1.69M | -0.44M | 4.30M | -5.33M | 0.36M | 0.86M | 0.41M | 0.27M | 1.51M | 0.82M | 0.32M | 0.39M | 0.46M |
|
Gains from Investment Securities
|
| | | | | | | | | | -0.10M | -0.26M | -0.10M | -0.12M | -0.42M | -0.05M | | 4.85M | 8.38M | | 6.21M | | 39.75M | | | 1.02M | 0.02M | 1.65M | 0.58M | | 0.47M | 0.32M | 8.69M | -8.17M | 2.77M | 1.25M | | 0.94M | 2.65M | 0.30M | -1.06M | 0.49M | -3.41M | -1.27M | -1.17M | -2.47M |
|
Asset Writedowns and Impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.00M | 0.16M | | 0.39M | 0.13M | 0.26M | | 0.35M | | | |
|
Cash from Operations
|
| | 45.23M | 30.19M | 18.22M | 8.44M | 14.46M | 57.44M | 25.47M | 2.37M | 24.39M | 76.75M | 21.79M | 3.00M | 40.46M | 165.72M | 22.52M | -0.23M | 54.08M | 121.79M | 17.98M | 4.36M | 41.92M | 6.82M | 30.05M | -1.29M | 27.66M | 8.45M | 36.27M | -0.58M | 34.97M | 15.36M | 39.52M | 11.41M | 28.10M | 14.02M | 71.58M | -4.48M | 29.93M | 5.08M | 32.05M | -5.69M | 25.03M | 12.96M | 22.12M | 15.63M |
|
Depreciation & Amortization (CF)
|
| | 0.58M | 0.57M | 0.51M | 0.46M | 0.48M | 0.50M | 0.35M | 0.43M | 0.56M | 0.53M | 0.47M | 0.49M | 0.38M | 0.37M | 0.24M | 0.25M | 0.26M | 0.26M | 0.25M | 0.26M | 0.26M | 0.25M | 0.23M | 0.24M | 0.24M | 0.25M | 0.24M | 0.24M | 0.24M | 0.24M | 0.25M | 0.26M | 0.27M | 0.27M | 0.28M | 0.28M | 0.42M | 1.22M | 1.23M | 1.83M | 2.35M | 2.46M | 3.01M | 3.74M |
|
Change in Receivables
|
| | -24.98M | -1.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables
|
| 32.02M | 0.33M | 5.20M | -33.17M | -4.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses
|
| | 2.57M | 2.41M | 8.84M | -13.53M | 5.71M | -32.32M | | 25.05M | 10.86M | 4.38M | 9.44M | -18.30M | 35.57M | -8.54M | 1.79M | -29.30M | 85.14M | -67.50M | -0.68M | -14.51M | 15.29M | -13.43M | 8.67M | -14.10M | 11.18M | -0.15M | 7.93M | -20.68M | 7.29M | -0.02M | 9.57M | -15.29M | 10.66M | -4.63M | 16.97M | -20.70M | 10.33M | -9.33M | 11.18M | -14.50M | 10.97M | -1.42M | 7.61M | -10.93M |
|
Other Working Capital Changes
|
| | -0.29M | -0.13M | 0.53M | -3.87M | 0.51M | 0.63M | 0.91M | -0.65M | 1.19M | 1.15M | 1.27M | -1.22M | -3.72M | 5.06M | 1.64M | -3.29M | -5.91M | 2.33M | 0.57M | 3.86M | -0.83M | 0.03M | -1.45M | 0.28M | 1.74M | 2.94M | -3.09M | 0.55M | -1.09M | 1.12M | -0.05M | -0.63M | 0.38M | -0.22M | 0.96M | 0.51M | 0.90M | 2.29M | -2.95M | 1.23M | 3.52M | 3.37M | -0.94M | -3.77M |
|
Capital Expenditures
|
| | 0.22M | 0.10M | 0.86M | 0.23M | 0.81M | 0.14M | 0.01M | 0.12M | 0.03M | 0.24M | 0.33M | 0.22M | 0.19M | 0.08M | 0.20M | 0.18M | 0.17M | -0.04M | 0.17M | 0.40M | 0.15M | 0.20M | 0.05M | 0.20M | 0.56M | 0.20M | 0.18M | 0.20M | 0.17M | 0.45M | 0.30M | 0.21M | 0.92M | 0.96M | 1.35M | 0.76M | 1.12M | 0.75M | 0.75M | 67.89M | 1.47M | 0.66M | 19.38M | 144.50M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.77M | | | | | | | |
|
Cash from Investing Activities
|
| | 0.15M | 0.40M | -43.17M | -0.23M | -0.81M | -0.14M | -0.01M | -2.59M | -0.03M | -0.24M | -0.33M | -12.22M | -0.19M | -0.08M | -0.20M | -0.18M | -8.55M | 0.04M | -5.82M | -0.40M | -0.15M | -0.20M | -0.05M | -5.52M | -0.56M | -0.20M | -0.18M | -0.20M | -0.17M | -0.45M | -9.77M | -0.21M | -0.92M | -0.96M | 52.13M | -0.76M | -79.89M | -0.75M | -0.75M | -128.44M | -3.64M | -7.50M | -28.09M | -144.64M |
|
Other financing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96M | 0.14M | | 0.03M | 2.55M |
|
Cash from Financing Activities
|
| | -6.39M | -11.60M | -148.24M | -0.20M | -23.08M | -11.81M | -14.89M | -15.09M | -15.35M | -18.29M | -16.81M | -19.85M | -22.95M | -15.24M | -18.15M | -23.27M | -18.22M | -21.80M | -19.16M | -22.62M | -14.53M | -14.95M | -13.71M | -17.18M | -13.55M | -15.21M | -14.54M | -237.19M | -12.75M | -15.06M | -15.55M | -18.06M | -15.31M | -16.04M | -26.26M | -22.20M | -15.60M | -14.65M | -15.43M | 67.76M | -15.41M | -15.86M | -9.94M | 70.03M |
|
Dividends Paid - Common
|
| | 6.39M | 11.60M | 206.15M | 0.20M | 8.42M | | 4.79M | 4.00M | 4.02M | 4.02M | 4.02M | 4.02M | 4.04M | 4.04M | 4.04M | 4.04M | 5.68M | 5.68M | 5.68M | 5.68M | 6.20M | 6.19M | 6.20M | 6.20M | 6.23M | 6.23M | 6.24M | 121.09M | 6.26M | 6.26M | 6.60M | 6.60M | 6.64M | 6.64M | 6.65M | 6.64M | 6.68M | 6.68M | 7.53M | 7.53M | 7.58M | 7.58M | 7.59M | 7.59M |
|
Exchange Rate Effect
|
| | -0.14M | -0.13M | 0.29M | -0.05M | 0.01M | 0.01M | -0.00M | 0.01M | -0.01M | 0.01M | | | | -0.00M | -0.00M | -0.00M | 0.00M | -0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash
|
| | 38.84M | 18.85M | -172.90M | 7.97M | -9.42M | 45.49M | 10.57M | -15.30M | 9.00M | 58.23M | 4.65M | -29.07M | 17.33M | 150.39M | 4.16M | -23.67M | 27.31M | 99.95M | -7.00M | -18.66M | 27.25M | -8.33M | 16.29M | -23.99M | 13.55M | -6.96M | 21.55M | -237.97M | 22.05M | -0.15M | 14.20M | -6.85M | 11.88M | -2.99M | 97.44M | -27.43M | -65.56M | -10.32M | 15.87M | -66.38M | 5.98M | -10.39M | -15.90M | -58.99M |
|
Beginning Cash Balance
|
14.56M | 141.73M | 141.73M | 180.57M | 199.42M | 26.53M | 34.50M | 25.08M | 70.57M | 81.14M | 65.83M | 74.83M | 133.06M | 137.71M | 108.64M | 125.97M | 276.36M | 280.52M | 256.85M | 284.16M | 384.11M | 377.11M | 358.45M | 385.69M | 377.36M | 393.65M | 369.66M | 383.21M | 376.25M | 397.80M | 159.84M | 181.89M | 181.74M | 195.94M | 189.09M | 200.97M | 197.98M | 295.42M | 267.99M | 202.43M | 192.11M | 184.79M | 141.60M | 147.58M | 137.19M | 101.81M |
|
Free Cash Flow
|
| | 45.01M | 30.09M | 17.36M | 8.21M | 13.65M | 57.29M | 25.46M | 2.25M | 24.35M | 76.51M | 21.46M | 2.78M | 40.27M | 165.64M | 22.31M | -0.40M | 53.91M | 121.84M | 17.81M | 3.96M | 41.77M | 6.61M | 30.00M | -1.49M | 27.10M | 8.25M | 36.08M | -0.78M | 34.80M | 14.92M | 39.22M | 11.21M | 27.18M | 13.05M | 70.23M | -5.23M | 28.81M | 4.33M | 31.30M | -73.58M | 23.56M | 12.30M | 2.75M | -128.87M |
|
Net Cash Flow
|
| | 38.98M | 18.99M | -173.19M | 8.02M | -9.43M | 45.48M | 10.57M | -15.31M | 9.01M | 58.22M | 4.65M | -29.07M | 17.33M | 150.40M | 4.16M | -23.67M | 27.31M | 100.04M | -7.00M | -18.66M | 27.25M | -8.33M | 16.29M | -23.99M | 13.55M | -6.96M | 21.55M | -237.97M | 22.05M | -0.15M | 14.20M | -6.85M | 11.88M | -2.99M | 97.44M | -27.43M | -65.56M | -10.32M | 15.87M | -66.38M | 5.98M | -10.39M | -15.90M | -58.99M |