|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.56M | 28.40M | 22.36M | 18.22M | 25.04M | 23.44M | 10.25M | 4.04M | 8.69M | 7.83M | 8.10M | 4.58M | 6.52M | 8.91M | -49.24M | -9.80M | 14.20M | 12.66M | -3.53M | 5.83M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.07M | -5.98M | 3.90M | 0.90M | 0.70M | -5.31M | 3.81M | 0.50M | 1.00M | | 1.69M | 0.30M | 1.00M | -0.69M | 0.50M | 0.80M | 5.40M | -1.63M | 8.40M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.76M | | -0.96M | | 3.19M | 0.72M | -3.77M | 1.14M | 2.00M | -0.34M | 0.92M | 0.92M | -1.10M | 2.15M | -17.83M | 2.86M | 3.76M | 2.31M | 2.17M | 1.53M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.41M | 23.67M | 28.95M | 40.58M | 4.07M | 20.09M | 21.03M | -10.42M | 11.36M | 10.39M | 23.25M | -6.23M | 9.57M | 5.40M | 3.67M | 6.85M | 25.78M | 19.56M | 8.83M | -8.90M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.64M | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.87M | -0.07M | 0.49M | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | 1.63M | 1.52M | 1.46M | 1.45M | 1.49M | 1.53M | 1.51M | 1.48M | 1.48M | 1.49M | 1.46M | 1.43M | 1.44M | 1.41M | 1.37M | 1.37M | 1.32M | 1.28M | 1.32M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.63M | -3.14M | 6.76M | -2.54M | -12.46M | 10.13M | -0.49M | -15.16M | 6.46M | 5.75M | 14.52M | -8.82M | 7.47M | -0.66M | -0.76M | -1.01M | -2.10M | 1.90M | -1.06M | -0.22M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 1.30M | 0.84M | 0.87M | 0.98M | 1.58M | 0.91M | 1.33M | 2.10M | 0.60M | 1.46M | 0.29M | 0.78M | 0.55M | 0.69M | 1.70M | 1.33M | 0.24M | 1.94M | 0.77M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -227.83M | 294.00M | 36.70M | 32.18M | 32.05M | 16.28M | 16.36M | 21.09M | 10.21M | -28.22M | -0.01M | 61.96M | -61.96M | 0.01M | | 1.63M | | | 222.79M | 74.14M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.10M | 111.11M | -20.09M | -95.67M | -207.82M | -189.37M | 141.05M | -38.62M | 25.91M | -62.51M | -19.04M | -213.99M | -355.32M | -83.37M | 147.07M | 76.67M | 109.05M | -35.04M | 95.86M | -146.88M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 122.84M | | | 63.71M | -0.11M | 71.76M | 90.27M | 112.44M | 386.58M | 200.00M | | 100.00M | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 132.29M | 45.75M | 90.25M | -50.00M | 100.00M | | 5.68M | | 39.00M | | 226.00M | 200.00M | | | 351.12M | | | | | 11.75M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.00M | -175.00M | | 110.00M | 215.00M | 425.00M | -515.00M | -235.00M | -81.20M | 30.45M | -320.00M | -170.75M | 645.00M | -570.00M | 420.00M | -495.00M | 180.00M | -110.00M | -10.00M | -60.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.97M | 0.97M | 0.97M | 0.97M | 0.74M | 0.74M | 0.75M | 0.75M | 0.53M | 0.97M | 0.97M | | 0.64M | 0.64M | 0.65M | | 0.29M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.65M | 6.62M | 6.60M | 6.85M | 6.79M | 6.76M | 6.64M | 6.66M | 6.60M | 6.53M | 6.47M | 6.54M | 6.50M | 6.54M | 6.46M | 7.52M | 7.59M | 7.59M | 7.59M | 7.66M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.76M | -102.16M | -105.73M | 159.78M | 154.38M | 196.96M | -175.01M | 74.03M | -53.96M | 92.99M | -32.98M | 258.78M | 291.94M | 188.70M | -265.81M | 35.82M | -256.61M | 8.29M | -121.54M | 188.42M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.45M | 32.63M | -96.88M | 104.68M | -49.38M | 27.67M | -12.94M | 24.99M | -16.69M | 40.87M | -28.77M | 38.57M | -53.81M | 110.73M | -115.07M | 119.34M | -121.79M | -7.19M | -16.85M | 32.63M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.83M | 22.37M | 28.11M | 39.70M | 3.08M | 18.51M | 20.12M | -11.74M | 9.26M | 9.79M | 21.79M | -6.52M | 8.79M | 4.85M | 2.98M | 5.15M | 24.45M | 19.32M | 6.89M | -9.68M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.45M | 32.63M | -96.88M | 104.68M | -49.38M | 27.67M | -12.94M | 24.99M | -16.69M | 40.87M | -28.77M | 38.57M | -53.81M | 110.73M | -115.07M | 119.34M | -121.79M | -7.19M | -16.85M | 32.63M |