|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 19.03M | 30.75M | 8.21M | 14.59M | 7.72M | 54.98M | 6.26M | 18.40M | 55.17M | 78.58M | 15.53M | 5.57M | 12.40M | -18.40M | 6.26M | 7.69M | 9.29M | 24.85M | 12.11M | 0.96M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.63M | 0.12M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | -1.02M | | 0.21M | 0.21M | -9.47M | 0.43M | 0.60M | | 2.22M | 2.65M | 0.30M | -1.06M | 4.41M | 0.77M | -1.27M | -1.17M | -9.67M | | 0.85M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.00M | 0.16M | | | 0.52M | 0.26M | | 0.34M | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 10.74M | 48.82M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.16M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 4.69M | 4.45M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 0.92M | 9.44M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -0.82M | 1.31M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.20M | 0.17M | 0.45M | 0.30M | 0.21M | 0.92M | 0.96M | 1.35M | -3.23M | 1.12M | -1.05M | 0.55M | 69.89M | 1.47M | -1.47M | 0.16M | -0.14M | 0.25M | -0.16M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.77M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -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 | 35.85M | -3.71M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96M | 0.14M | | 0.03M | 2.55M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -59.58M | -14.32M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 28.42M | 7.58M | 7.58M | 7.59M | 29.94M | 7.68M | 7.68M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -12.98M | 30.79M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 36.08M | -0.78M | 34.80M | 14.92M | 39.22M | 11.21M | 27.18M | 13.05M | 70.23M | -1.25M | 28.81M | 6.14M | 31.50M | -75.58M | 23.56M | 14.43M | 21.96M | 15.77M | 10.49M | 48.98M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -12.98M | 30.79M |