|
Net Income (Quarter)
|
1.74M | 4.91M | 4.58M | 2.21M | -1.69M | 0.82M | -6.80M | 8.01M | 2.02M | 6.84M | 7.37M | 6.48M | 2.63M | 7.65M | 9.56M | -0.63M | 1.94M | 8.75M | 3.52M | 6.85M | 6.47M | 5.69M | 2.96M | 11.85M | 8.58M | 4.81M | 5.55M | 5.10M | -2.32M | 7.11M | -2.78M | -18.18M | -0.79M | 1.21M | -15.00M | 23.02M | 4.79M | 5.19M | 23.43M | 3.73M | 22.68M | 11.84M | 14.57M | 10.53M | 16.16M | -6.71M | 5.27M | 13.15M | -8.21M | -10.38M | 3.48M | 5.20M | 2.00M | -0.81M | -1.97M | 5.96M | 4.15M | 16.75M | 24.00M | 25.21M | 16.87M | 20.08M | 17.19M |
|
Deferred Taxes (Quarter)
|
| -0.09M | 1.89M | 1.09M | 0.16M | 3.59M | 1.08M | -2.11M | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 4.26M | -0.96M | 0.69M | 0.06M | -0.44M | 2.00M | -1.16M | -0.22M | -0.63M | -0.08M | -1.18M | 0.37M | -0.19M | 0.33M | 1.84M | 0.48M | 0.31M | -0.36M | -0.36M | 0.11M | 0.37M | -0.47M | 0.13M | 0.27M | 0.55M | 0.09M | -0.43M | -0.14M | 0.29M |
|
Gains from Investment Securities (Quarter)
|
1.97M | 2.46M | -0.05M | 0.37M | 4.32M | 2.46M | 5.13M | 2.31M | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | 3.46M | -8.86M | 18.10M | 1.57M | -0.37M | 2.69M | -10.70M | 6.49M | 3.27M | 3.72M | 2.47M | 4.24M | -1.57M | 1.34M | -0.08M | -8.38M | -2.36M | -14.68M | | 2.50M | -1.24M | 2.24M | 2.11M | 0.74M | 1.88M | 0.26M | -0.47M | 1.54M | 1.27M | -1.73M |
|
Non-cash Items (Quarter)
|
| 2.59M | -4.41M | 3.94M | 5.06M | 7.76M | 3.88M | -8.14M | | | | | | | | | | | | | | | | | | | | | | | | | | 22.52M | 18.92M | -11.57M | 4.95M | 22.06M | 13.77M | 7.08M | 14.55M | 8.59M | 18.10M | 19.35M | 13.14M | 6.00M | 13.00M | 7.60M | 22.45M | 25.29M | 13.73M | -5.88M | 11.74M | 13.78M | 4.57M | -1.14M | 17.53M | -4.01M | 4.20M | 0.54M | -4.73M | 2.27M | -7.22M |
|
Cash from Operations (Quarter)
|
| 7.50M | 10.16M | 6.14M | 3.36M | 8.58M | 3.00M | -0.13M | 3.36M | 10.27M | 11.47M | 1.92M | | | | | | | | | | | | | | | | | | | | | | 23.72M | 3.92M | 11.45M | 9.74M | 27.25M | 27.92M | 10.81M | 37.23M | 20.43M | 32.67M | 29.88M | 29.30M | -0.71M | 18.27M | 20.75M | 14.24M | 14.91M | 17.21M | -0.68M | 13.74M | 12.97M | 2.60M | 4.82M | 21.68M | 12.74M | 28.20M | 25.75M | 12.13M | 22.35M | 9.97M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 0.80M | 1.09M | 1.13M | 0.79M | 0.88M | 1.30M | 1.11M | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19M | 1.32M | 1.46M | 1.55M | 1.29M | 1.27M | 1.74M | 1.76M | 1.61M | 1.61M | 1.65M | 1.43M | 1.41M | 1.35M | 1.34M | 1.26M | 1.14M | 1.09M | 1.12M | 1.07M | 1.02M | 1.11M | 0.97M | 0.93M | 0.98M | 1.00M | 1.02M | 0.91M | 0.72M | 0.43M |
|
Change in Receivables (Quarter)
|
| 1.84M | -3.29M | 5.40M | 5.23M | -1.26M | -1.12M | 6.06M | | | | | | | | | | | | | | | | | | | | | | | | | | -8.90M | -3.62M | 14.81M | 4.74M | -2.51M | -8.02M | 16.33M | 5.39M | -9.78M | -8.08M | 12.01M | 7.78M | -7.84M | -12.68M | 13.61M | 7.85M | -8.58M | -7.90M | 15.70M | 5.71M | -6.62M | -9.04M | 13.57M | 10.65M | -9.56M | -13.15M | 12.87M | 4.91M | -5.99M | -12.09M |
|
Change in Account Payables (Quarter)
|
| 28.10M | -26.65M | 17.07M | -17.35M | 2.68M | 37.27M | -3.89M | | | | | | | | | | | | | | | | | | | | | | | | | | -5.85M | 3.34M | 21.85M | -23.19M | -0.51M | 1.04M | -2.88M | 3.02M | 72.11M | -45.21M | 34.97M | 1.68M | 24.79M | -60.73M | -6.03M | 11.77M | -7.08M | 44.77M | 2.49M | 44.32M | -42.85M | 17.80M | -4.74M | 26.00M | 26.20M | -34.39M | -28.36M | 51.42M | -29.75M | -14.25M |
|
Change in Accured Expenses (Quarter)
|
| 0.42M | 1.60M | -1.31M | 1.46M | -1.74M | 1.26M | -3.10M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 1.06M | -3.94M | 3.68M | 1.78M | 1.49M | -6.43M | 1.42M | 1.14M | 4.53M | -5.55M | -12.10M | -1.12M | -6.32M | 0.87M | -0.10M | -0.49M | -0.08M | 0.47M | -0.16M | -0.42M | -0.16M | -0.26M | -0.17M | -0.52M | -0.07M | 0.06M | -0.25M | -0.23M | -0.28M |
|
Change in Taxes (Quarter)
|
| -1.92M | 0.23M | 1.37M | -0.26M | -2.22M | -0.60M | -1.42M | -0.20M | 3.25M | 1.62M | 0.65M | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.56M | 2.87M | -0.80M | 1.19M | 15.85M | 0.79M | 4.11M | -9.38M | 1.32M | 2.15M | -3.08M | -2.34M | 1.07M | 3.43M | -5.07M | -2.50M | 0.93M | 0.75M | -0.14M | -0.07M | -0.13M | 0.83M | 0.95M | 3.95M | 2.73M | 6.11M | -12.51M | 1.64M | 0.38M |
|
Other Working Capital Changes (Quarter)
|
| -0.18M | -0.80M | 1.52M | -0.63M | -0.79M | 0.57M | 0.82M | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | 0.01M | -0.23M | -0.92M | -5.32M | 0.45M | -1.00M | -0.81M | 1.13M | 1.08M | -1.52M | -0.67M | 1.22M | 0.11M | -0.54M | -0.25M | -1.03M | 1.01M | -0.73M | -0.57M | 0.72M | 0.07M | -0.66M | 0.20M | -1.88M | 1.60M | -1.05M | 1.16M | -0.69M | 0.84M |
|
Capital Expenditures (Quarter)
|
| 0.17M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.03M | -1.17M | 1.30M | 0.02M | 0.00M | 0.01M | -0.04M | 0.11M | 0.02M | -0.68M | -0.25M | 732.00 | -0.29M | -0.03M | -1.00 | | -1.00 | 0.04M | 3.00 | -2.00 | | | | | -743.00 | 100.00 | | 2.00 | 323.00 |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | 0.02M | -0.04M | -0.04M | -0.68M | -0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | 7.21M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 48.26M | 18.22M | 0.60M | 6.61M | -26.61M | 19.08M | 16.27M | | | | | | | | | | | | | | | | | | | | | | | | | | 77.47M | -71.42M | 24.09M | -17.43M | 7.07M | 105.39M | 3.20M | 34.11M | -31.33M | 16.19M | 6.30M | 11.09M | -33.60M | 22.49M | 9.20M | 19.51M | 12.48M | 3.43M | 0.75M | 25.12M | 2.29M | | 30.92M | 21.35M | -68.77M | 8.75M | 7.06M | 8.24M | -13.15M | 187.57M |
|
Cash from Investing Activities (Quarter)
|
| -2.04M | -39.03M | -6.30M | -28.87M | 4.23M | -0.17M | 5.32M | 0.78M | 0.14M | -11.00M | 9.00M | | | | | | | | | | | | | | | | | | | | | | -18.72M | -3.73M | 9.22M | -15.84M | -4.93M | -31.83M | -54.93M | -16.30M | -8.48M | -19.97M | 19.15M | -46.52M | -9.54M | -25.29M | -17.78M | -55.32M | -7.95M | -17.45M | 1.41M | -9.65M | -9.67M | 1.20M | -3.82M | -12.13M | -6.74M | -25.35M | -14.92M | -18.78M | -37.18M | -20.25M |
|
Cash from Financing Activities (Quarter)
|
| -2.86M | 32.48M | 1.29M | 11.72M | -3.58M | -2.49M | -2.45M | -2.08M | -8.41M | -0.71M | -6.79M | | | | | | | | | | | | | | | | | | | | | | -3.40M | -2.85M | -28.67M | -2.56M | -2.99M | -2.04M | 47.08M | -1.43M | 4.15M | 2.51M | -49.73M | 2.83M | -8.84M | -4.17M | -4.61M | 6.82M | -2.11M | -1.30M | -3.02M | -2.18M | -4.33M | -3.72M | -4.99M | -5.13M | -1.58M | 21.42M | 0.56M | -0.23M | -4.04M | -1.50M |
|
Dividends Paid - Common (Quarter)
|
| 2.87M | 2.94M | 2.87M | 0.13M | 5.87M | 3.12M | 0.00M | 3.07M | 3.07M | 6.14M | 0.00M | | | | | | | | | | | | | | | | | | | | 0.01M | 3.93M | 3.93M | 4.05M | 0.00M | 4.03M | 4.05M | 4.19M | 0.01M | 4.26M | 4.27M | 4.37M | 0.01M | 4.84M | 4.90M | 5.39M | 0.01M | 5.09M | 5.24M | 5.26M | 5.30M | 5.50M | 5.54M | 5.55M | 5.58M | 5.67M | 5.68M | 5.77M | 6.04M | 6.49M | 6.56M | 6.59M |
|
Change in Cash (Quarter)
|
| 2.61M | 3.61M | 1.13M | -13.78M | 9.22M | 0.34M | 2.74M | 2.05M | 2.00M | -0.24M | 4.13M | | | | | | | | | | | | | | | | | | | | | | 1.61M | -2.66M | -7.99M | -8.66M | 19.32M | -5.95M | 2.96M | 19.50M | 16.10M | 15.22M | -0.70M | -14.39M | -19.10M | -11.20M | -1.63M | -34.26M | 4.85M | -1.54M | -2.29M | 1.91M | -1.03M | 0.07M | -3.99M | 4.42M | 4.43M | 24.28M | 11.39M | -6.88M | -18.87M | -11.79M |
|
Free Cash Flow (Quarter)
|
| 7.33M | 10.07M | 6.14M | 3.36M | 8.58M | 3.00M | -0.13M | 3.36M | 10.27M | 11.47M | 1.92M | | | | | | | | | | | | | | | | | | | | | | 23.70M | 3.95M | 12.63M | 8.44M | 27.23M | 27.92M | 10.80M | 37.26M | 20.32M | 32.66M | 30.56M | 29.55M | -0.71M | 18.56M | 20.78M | 14.24M | 14.91M | 17.21M | -0.73M | 13.74M | 12.97M | 2.60M | 4.82M | 21.68M | 12.74M | 28.20M | 25.75M | 12.13M | 22.35M | 9.97M |
|
Net Cash Flow (Quarter)
|
| 2.61M | 3.61M | 1.13M | -13.78M | 9.22M | 0.34M | 2.74M | 2.05M | 2.00M | -0.24M | 4.13M | | | | | | | | | | | | | | | | | | | | | | 1.61M | -2.66M | -7.99M | -8.66M | 19.32M | -5.95M | 2.96M | 19.50M | 16.10M | 15.22M | -0.70M | -14.39M | -19.10M | -11.20M | -1.63M | -34.26M | 4.85M | -1.54M | -2.29M | 1.91M | -1.03M | 0.07M | -3.99M | 4.42M | 4.43M | 24.28M | 11.39M | -6.88M | -18.87M | -11.79M |