|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.12M | 8.05M | 8.32M | 10.75M | 9.95M | 10.16M | 13.39M | 24.73M | 8.11M | 8.60M | 6.71M | 9.33M | 5.87M | 2.82M | 6.67M | 10.41M | -8.32M | 3.56M | 4.26M | 4.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.68M | 0.62M | 0.08M | 0.10M | 0.50M | 0.42M | -0.24M | 0.11M | 0.33M | 0.30M | 0.06M | 0.20M | 0.22M | 0.17M | 0.01M | 0.32M | 0.18M | 0.16M | 0.46M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62M | -0.62M | 0.30M | 0.37M | 0.73M | 0.00M | -1.24M | -0.50M | 1.15M | -0.27M | -0.10M | -2.42M | 0.70M | 0.38M | -0.83M | 0.01M | -5.95M | 1.01M | -0.17M | -0.72M |
|
Gains from Equity Investments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.37M | 6.96M | 11.76M | 12.81M | 11.75M | 7.99M | 13.02M | 8.13M | 16.41M | 8.11M | 9.97M | 0.67M | 8.29M | 8.13M | 43.53M | 7.79M | 5.01M | 10.33M | 8.73M | 5.17M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.24M | -0.02M | 0.36M | -0.38M | -0.15M | -0.48M | -0.60M | -0.47M | -0.61M | -0.76M | -0.70M | -0.53M | -0.33M | -0.34M | -0.27M | -0.18M | -0.13M | -0.08M | -0.28M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.73M | -0.48M | 2.16M | 1.75M | -1.79M | -0.17M | 2.24M | 1.82M | 0.93M | -0.09M | 0.04M | -1.13M | 0.33M | -0.48M | 0.70M | -0.67M | -0.28M | -1.19M | -1.73M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.12M | 2.30M | -0.49M | 0.29M | 0.11M | 1.56M | -2.37M | 2.25M | -1.10M | 1.82M | -0.47M | 0.64M | -1.66M | 0.78M | -0.80M | 1.73M | -1.83M | -0.04M | -0.83M | -2.81M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.04M | 0.06M | 0.07M | 0.04M | 0.04M | 0.14M | 0.30M | 0.08M | 3.94M | 0.32M | 0.19M | 0.14M | 0.04M | 0.09M | 0.95M | 0.29M | 0.16M | 0.28M | 0.27M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | | | | | | | | | 0.00M | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.84M | 18.55M | 4.86M | 3.35M | 1.23M | 6.88M | -4.62M | | 4.66M | -3.70M | 4.06M | 0.21M | 0.62M | 0.77M | 0.95M | 1.43M | 1.36M | 8.49M | 16.60M | 7.54M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.88M | -8.96M | 21.06M | -15.88M | -90.99M | -224.27M | -181.62M | -264.62M | -185.70M | -100.58M | 37.58M | 15.38M | 51.91M | 24.96M | 62.42M | 83.48M | 46.98M | 41.69M | 66.09M | 24.73M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.08M | 41.68M | -127.48M | 0.01M | 69.77M | 23.86M | 57.92M | 98.66M | 55.60M | 18.51M | -73.70M | 167.06M | 12.58M | -56.42M | -210.66M | 26.28M | -64.35M | -24.97M | 25.85M | -1.14M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.22M | 33.33M | 81.86M | -28.23M | 64.26M | 25.80M | 183.45M | 264.83M | 201.01M | 104.61M | -68.84M | 11.55M | 12.73M | -58.67M | -189.69M | -17.11M | -116.52M | -97.92M | -32.06M | -12.75M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.10M | 0.09M | 0.13M | 0.10M | 0.10M | 0.41M | 0.12M | 0.30M | 0.53M | 0.50M | 0.12M | 0.10M | 0.10M | 0.47M | 0.20M | 0.20M | 0.25M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | 2.31M | 2.65M | 2.53M | 2.60M | 2.61M | 2.60M | 2.57M | 2.69M | 2.59M | 2.58M | 2.58M | 2.61M | 2.59M | 2.62M | 2.62M | 2.68M | 2.67M | 2.63M | 1.38M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.71M | 31.32M | 114.68M | -31.31M | -14.98M | -190.48M | 14.85M | 8.34M | 31.72M | 12.14M | -21.30M | 27.61M | 72.92M | -25.58M | -83.75M | 74.16M | -64.53M | -45.90M | 42.76M | 17.15M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.21M | 6.92M | 11.71M | 12.74M | 11.71M | 7.95M | 12.88M | 7.83M | 16.34M | 4.17M | 9.65M | 0.47M | 8.14M | 8.09M | 43.44M | 6.83M | 4.72M | 10.18M | 8.46M | 4.91M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.71M | 31.32M | 114.68M | -31.31M | -14.98M | -190.48M | 14.85M | 8.34M | 31.72M | 12.14M | -21.30M | 27.61M | 72.92M | -25.58M | -83.75M | 74.16M | -64.53M | -45.90M | 42.76M | 17.15M |