|
Net Income (Quarter)
|
6.55M | 6.65M | 6.74M | 6.60M | 6.63M | 7.21M | 7.42M | 8.07M | 8.53M | 9.73M | 9.26M | 8.76M | 8.73M | 8.93M | 10.07M | 9.74M | 8.13M | 9.16M | 11.05M | 12.49M | 13.28M | 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 |
|
Share-based Compensation (Quarter)
|
0.07M | 0.29M | -0.15M | 0.07M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.06M | 0.10M | 0.10M | 0.10M | 0.02M | 0.10M | 0.11M | 0.11M | 0.10M | 0.10M | 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 |
|
Deferred Taxes (Quarter)
|
-0.00M | -0.40M | -0.06M | 0.18M | -0.08M | -0.01M | 0.07M | -1.51M | -0.22M | -0.04M | -0.13M | 0.30M | -0.30M | -0.27M | -0.07M | 0.99M | -0.87M | -0.87M | -0.51M | 0.01M | 0.35M | -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 |
|
Gains from Investment Securities (Quarter)
|
-3.69M | 3.64M | -0.07M | -0.11M | -4.09M | 4.09M | | -0.21M | 0.02M | 0.22M | -0.24M | | -7.63M | 7.70M | -8.96M | 8.91M | 0.09M | -0.08M | 0.14M | 0.00M | 0.16M | -0.20M | 0.08M | 0.01M | -0.01M | 0.30M | -0.42M | 0.19M | -0.04M | -0.05M | 0.12M | 9.06M | -0.03M | 0.36M | -0.29M | 2.99M | -0.04M | 0.10M | -0.06M | -0.28M |
|
Cash from Operations (Quarter)
|
10.46M | 4.54M | 10.17M | 9.53M | 9.94M | 8.69M | 7.77M | 11.43M | 12.28M | 8.76M | 12.55M | 8.38M | 10.73M | 10.36M | 11.63M | 11.22M | 13.13M | 2.73M | 11.71M | 14.75M | 20.12M | 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 |
|
Depreciation & Amortization (CF) (Quarter)
|
1.58M | 1.54M | 1.49M | 1.33M | 1.52M | 1.46M | 1.26M | 1.15M | 1.20M | 1.21M | 1.17M | 1.18M | 1.31M | 1.21M | 1.48M | 1.51M | 1.60M | 1.90M | 1.17M | 2.20M | 1.95M | 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 |
|
Change in Accured Expenses (Quarter)
|
4.96M | -2.23M | 0.69M | -2.35M | 2.82M | -1.44M | 0.44M | -0.84M | 2.19M | -2.86M | 2.65M | -2.66M | 2.61M | 0.68M | 7.19M | -0.45M | 8.56M | -5.00M | 1.19M | -4.17M | 1.62M | 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 |
|
Other Working Capital Changes (Quarter)
|
2.98M | 38.98M | 140.80M | -181.17M | 139.99M | -139.43M | 190.01M | -190.41M | 0.40M | -0.58M | 1.22M | 0.15M | 1.56M | 0.50M | 7.24M | 3.23M | 5.72M | -4.63M | 4.84M | -3.58M | 3.08M | -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 |
|
Capital Expenditures (Quarter)
|
0.30M | 0.22M | 0.56M | 0.36M | 0.25M | 0.62M | 0.47M | 1.27M | 0.63M | 0.77M | 0.98M | 2.73M | 2.10M | 2.29M | 2.31M | 1.09M | 1.07M | 0.97M | 1.60M | 1.49M | 1.31M | 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 |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.22M | 1.22M | 0.30M | 0.25M | 0.30M | 0.23M | 0.29M | 0.58M | 0.44M | 0.21M | 0.43M | 0.75M | 0.44M | 0.34M | 0.50M | 0.23M | 0.78M | 0.02M | 1.53M | 0.15M | 0.26M | 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 |
|
Divestments (Quarter)
|
0.02M | 0.03M | 0.02M | | 0.02M | | 0.05M | 0.02M | | 0.05M | 0.03M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
9.21M | 24.60M | 32.16M | 22.75M | 11.83M | 18.44M | 8.80M | 10.18M | 6.46M | 18.58M | 11.63M | 25.14M | 21.26M | 1.35M | 56.47M | 16.98M | 17.44M | 25.20M | -16.07M | 78.37M | 4.29M | 48.80M | 40.24M | 25.00M | 4.70M | 37.96M | 18.96M | -61.62M | 9.33M | 24.87M | 7.72M | -32.66M | 4.00M | 42.30M | -9.50M | 8.44M | 3.63M | 64.81M | -22.88M | -45.56M |
|
Cash from Investing Activities (Quarter)
|
-22.78M | -54.81M | -4.70M | -75.50M | -44.05M | -66.53M | -8.11M | -29.87M | -43.05M | -60.44M | -78.12M | -46.16M | -8.45M | -15.74M | -76.28M | -91.76M | -32.07M | -132.20M | -33.53M | 10.48M | -153.76M | 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 |
|
Other financing activities (Quarter)
|
| 0.87M | 0.43M | -1.11M | 0.42M | -0.54M | 1.37M | 0.43M | 0.43M | 59.23M | -58.36M | 0.46M | 144.51M | 13.66M | -158.37M | 1.98M | 194.95M | -194.98M | 648.84M | -647.00M | -0.01M | 0.92M | 0.46M | 314.40M | 0.47M | 0.47M | 243.66M | -296.74M | | 0.47M | | | 91.45M | -82.48M | 103.24M | -106.09M | -0.47M | -1.24M | 273.83M | -160.58M |
|
Cash from Financing Activities (Quarter)
|
21.97M | 52.67M | 33.47M | 21.27M | 41.56M | 59.12M | 14.93M | 10.61M | 58.20M | 12.15M | 97.12M | 29.73M | -25.29M | 6.85M | 94.25M | 58.46M | 87.25M | 244.21M | 219.22M | -94.91M | 204.86M | -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 |
|
Dividends Paid - Common (Quarter)
|
3.24M | 3.24M | 3.25M | 3.36M | 3.37M | 3.37M | 3.38M | 3.48M | 3.48M | 3.50M | 3.65M | 3.76M | 3.76M | 3.77M | 3.78M | 3.90M | 3.90M | 3.90M | 3.91M | 4.03M | 4.04M | 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 |
|
Change in Cash (Quarter)
|
9.64M | 2.40M | 38.94M | -44.70M | 7.45M | 1.27M | 14.59M | -7.83M | 27.43M | -39.53M | 31.55M | -8.06M | -23.01M | 1.47M | 29.60M | -22.08M | 68.31M | 114.74M | 197.40M | -69.67M | 71.22M | 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 |
|
Free Cash Flow (Quarter)
|
10.15M | 4.32M | 9.61M | 9.17M | 9.69M | 8.07M | 7.30M | 10.16M | 11.66M | 7.99M | 11.58M | 5.65M | 8.63M | 8.07M | 9.32M | 10.13M | 12.05M | 1.76M | 10.11M | 13.26M | 18.81M | 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 |
|
Net Cash Flow (Quarter)
|
9.64M | 2.40M | 38.94M | -44.70M | 7.45M | 1.27M | 14.59M | -7.83M | 27.43M | -39.53M | 31.55M | -8.06M | -23.01M | 1.47M | 29.60M | -22.08M | 68.31M | 114.74M | 197.40M | -69.67M | 71.22M | 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 |