|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 7.03M | 6.80M | 7.72M | 8.26M | 8.56M | 8.80M | 9.28M | 7.12M | 7.14M | 7.39M | 6.24M | 0.09M | 0.18M | -0.09M | 0.44M | 0.41M | 3.69M | -0.11M | -0.00M | 0.09M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 1.01M | 0.97M | 1.01M | 0.94M | 1.08M | 1.03M | 0.89M | 1.09M | 1.13M | 1.27M | 1.51M | 1.40M | 1.63M | 1.45M | 1.53M | 1.44M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.83M | 1.07M | 0.27M | 1.34M | 2.10M | 1.30M | 2.23M | 1.95M | 0.91M | 0.94M | 0.21M | 1.20M | 0.45M | 0.86M | 0.54M | 1.20M | 0.92M | 1.00M | 0.99M | 1.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.72M | | | | -1.16M | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | -0.25M | 1.00M | 0.47M | 0.71M | -1.97M | -0.11M | -0.00M | 0.09M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.05M | 8.92M | 3.87M | 14.74M | 16.33M | 9.74M | 10.81M | 9.29M | 7.68M | 12.39M | 6.02M | 9.83M | 9.95M | -1.20M | 18.16M | 20.86M | -0.58M | 13.69M | 4.85M | 14.46M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | 1.57M | 1.50M | -11.09M | 1.22M | 1.07M | 1.09M | -7.85M | 1.04M | 0.94M | 0.93M | -6.51M | 0.47M | -1.25M | -0.20M | 0.01M | 0.18M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 1.01M | 0.97M | 1.01M | 0.94M | 1.08M | 1.03M | 0.89M | 1.09M | 1.13M | 1.27M | 1.51M | 1.40M | 1.63M | 1.45M | 1.53M | 1.44M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | -0.50M | -0.03M | 0.73M | 1.08M | 0.73M | -0.02M | 1.88M | 3.57M | -4.21M | 1.85M | -0.35M | -0.96M | 5.34M | -0.20M | -1.95M | 2.12M | 0.18M | -0.03M | -0.49M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -1.44M | 0.17M | 0.13M | 1.91M | -1.28M | 0.01M | 0.08M | 1.70M | -2.74M | -0.46M | -0.27M | 1.79M | -1.19M | -0.54M | -0.25M | 2.38M | -2.31M | 2.12M | 2.07M | 1.72M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.63M | 0.84M | -2.36M | -0.64M | -0.63M | -0.60M | 0.99M | -1.68M | 1.91M | -0.77M | 1.35M | -3.94M | 3.75M | -1.44M | 6.96M | 3.65M | -6.79M | -1.49M | -5.99M | 0.46M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -17.61M | 1.86M | 87.89M | 16.50M | -17.59M | 77.61M | 45.80M | -12.53M | -14.53M | -16.23M | -25.30M | 22.68M | 25.00M | 16.39M | 3.60M | 59.88M | -24.87M | -28.66M | -27.13M | 27.51M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 0.81M | 1.67M | 2.00M | 1.39M | 0.88M | 1.60M | 1.95M | 4.44M | 2.97M | 2.58M | 3.49M | 2.80M | 2.03M | 0.19M | 2.57M | 1.34M | 1.03M | 0.72M | 1.90M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | 0.76M | -0.12M | -0.47M | -0.06M | 18.06M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 10.12M | 30.07M | -3.52M | -3.74M | 1.50M | 2.30M | 72.75M | 61.40M | 49.60M | | -74.95M | -1.36M | 25.00M | | 0.09M | 23.00M | 30.10M | 72.70M | 118.02M | 21.03M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -31.30M | -150.03M | -252.48M | -201.10M | 37.40M | -86.16M | -56.53M | 103.93M | 59.56M | 30.76M | 92.80M | -71.98M | 84.53M | -8.43M | 0.65M | -71.03M | 20.99M | -95.96M | 0.82M | -144.87M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.08M | 0.03M | -0.57M | 0.07M | -0.05M | -0.04M | -0.97M | 0.06M | 0.07M | -0.80M | -1.87M | 0.06M | -2.28M | 5.67M | -3.20M | -16.46M | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 145.00M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88M | 3.81M | 3.87M | 3.83M | 3.82M | 3.82M | 3.96M | 3.98M | 3.96M | 3.95M | 4.07M | 4.09M | 4.09M | 4.08M | 4.20M | 4.17M | 4.13M | 4.07M | 4.13M | 4.13M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 48.17M | 19.84M | 263.24M | -137.12M | 16.06M | 162.18M | -100.33M | -103.68M | -7.24M | 94.81M | -132.32M | -117.52M | -68.33M | 19.50M | 99.15M | -76.39M | -5.64M | 104.45M | 127.97M | -17.61M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 21.92M | -121.27M | 14.62M | -323.48M | 69.78M | 85.76M | -146.05M | 9.54M | 59.99M | 137.96M | -35.97M | -179.66M | 30.92M | 6.83M | 119.17M | -129.05M | -2.51M | 40.47M | 133.63M | -147.93M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.07M | 8.11M | 2.19M | 12.73M | 14.94M | 8.86M | 9.21M | 7.34M | 3.24M | 9.42M | 3.44M | 6.34M | 7.15M | -3.23M | 17.97M | 18.29M | -1.93M | 12.65M | 4.13M | 12.56M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 21.92M | -121.27M | 14.62M | -323.48M | 69.78M | 85.76M | -146.05M | 9.54M | 59.99M | 137.96M | -33.49M | -179.66M | 26.15M | 9.87M | 117.95M | -126.56M | 14.76M | 22.17M | 133.63M | -148.02M |