|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.28M | 12.99M | 10.31M | 12.57M | 11.97M | 12.16M | 12.09M | 8.56M | 6.05M | 7.74M | 7.72M | 7.66M | 8.60M | 8.97M | 4.47M | 6.31M | 10.80M | 12.82M | 14.01M | 13.48M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.12M | 0.12M | 0.27M | 0.09M | 0.08M | 0.08M | 0.06M | 0.09M | 0.12M | 0.30M | 0.12M | 0.14M | 0.23M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36M | -0.03M | 0.98M | -0.46M | 0.13M | -0.34M | -0.58M | 0.89M | -0.96M | 0.07M | 1.80M | -0.26M | 0.01M | -0.00M | -0.53M | -0.85M | 0.73M | 0.30M | 0.01M | -1.53M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | -0.32M | -0.04M | -0.01M | 0.04M | 0.01M | 0.01M | -0.04M | -0.25M | 0.15M | 0.19M | 0.01M | 0.32M | -0.29M | 8.81M | -0.04M | 0.10M | -0.06M | 18.65M | 0.02M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.97M | 15.62M | 12.49M | 16.77M | 13.91M | 17.53M | 11.50M | 13.22M | 12.48M | 11.20M | -16.32M | 10.35M | 9.08M | 9.42M | 5.62M | 10.07M | 10.28M | 15.02M | 5.91M | 15.24M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 1.94M | 1.93M | 1.95M | 1.89M | 2.01M | 1.70M | 1.74M | 1.69M | 1.53M | 1.76M | 1.39M | 1.25M | 1.36M | 1.35M | 1.21M | 1.41M | 1.51M | 1.29M | 1.25M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | -0.16M | 2.31M | -2.80M | 3.33M | 2.88M | -2.56M | -1.80M | 5.19M | 3.60M | 2.28M | 1.18M | 2.28M | -2.11M | -0.57M | -2.95M | 0.75M | 0.51M | 2.02M | -2.01M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.23M | -0.75M | 4.97M | -4.48M | 4.30M | 1.25M | 0.35M | -1.79M | 0.77M | 2.36M | 27.88M | 0.27M | 2.70M | 0.49M | 4.75M | -3.09M | 2.06M | 2.31M | 0.82M | -4.48M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.09M | 1.54M | 3.19M | 3.12M | 2.96M | 4.83M | 3.34M | 2.63M | 2.43M | 1.41M | 0.61M | 1.16M | 1.56M | 1.36M | 1.51M | 1.27M | 2.00M | 0.74M | 1.07M | 1.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.62M | 0.18M | 0.49M | 0.34M | 0.53M | 0.20M | 0.42M | 0.79M | 0.52M | 0.67M | 0.73M | 0.64M | 1.59M | 0.48M | 0.62M | 0.62M | 0.82M | 0.85M | 0.86M | 0.47M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.70M | 76.05M | 25.00M | 21.47M | -1.82M | 4.58M | -24.23M | 9.33M | 24.87M | 7.72M | 9.80M | 10.08M | 22.99M | 39.47M | -27.31M | 26.17M | 7.76M | 11.62M | 6.42M | 2.07M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.61M | -57.34M | -92.10M | -126.17M | -110.35M | -106.97M | -49.57M | -5.74M | -22.74M | -52.34M | -1.83M | -37.69M | 6.16M | 32.70M | -90.12M | 5.08M | 6.56M | -49.68M | -23.42M | -15.11M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.46M | 0.47M | 164.88M | -169.71M | 6.26M | -53.55M | | 3.86M | -3.39M | -0.47M | 91.45M | -82.48M | 103.24M | -106.09M | 140.24M | -141.94M | 273.83M | -269.44M | 74.47M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.56M | 161.86M | -61.06M | 139.28M | -173.88M | 245.62M | -270.70M | 131.34M | -19.61M | 162.28M | -134.06M | 167.27M | -97.51M | 97.77M | -101.04M | 131.75M | -49.84M | 163.65M | -165.75M | 71.29M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.05M | 4.04M | 4.17M | 4.33M | 4.32M | 4.33M | 4.46M | 4.46M | 4.47M | 4.47M | 4.58M | 4.57M | 4.51M | 4.53M | 4.68M | 4.70M | 4.66M | 4.77M | 4.77M | 4.95M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.02M | 120.14M | -140.67M | 29.88M | -270.32M | 156.18M | -308.77M | 138.81M | -29.87M | 121.14M | -152.20M | 139.93M | -82.27M | 139.89M | -185.54M | 146.90M | -33.00M | 128.99M | -183.25M | 71.42M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.88M | 14.08M | 9.30M | 13.65M | 10.96M | 12.69M | 8.17M | 10.59M | 10.05M | 9.79M | -16.93M | 9.19M | 7.51M | 8.05M | 4.11M | 8.80M | 8.28M | 14.28M | 4.83M | 13.94M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.02M | 120.14M | -140.67M | 29.88M | -270.32M | 156.18M | -308.77M | 138.81M | -29.87M | 121.14M | -152.20M | 139.93M | -82.27M | 139.89M | -185.54M | 146.90M | -33.00M | 128.99M | -183.25M | 71.42M |