|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.19M | 20.17M | 20.56M | 19.18M | 26.92M | 22.26M | 7.07M | 16.21M | 18.57M | 10.57M | 15.72M | 10.99M | 14.16M | 14.21M | 11.06M | 8.14M | 10.45M | 11.07M | 5.16M | 7.92M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.53M | 3.51M | 3.55M | 4.44M | 4.41M | 4.45M | 4.36M | 4.33M | 4.31M | 5.97M | 3.15M | 3.50M | 3.50M | 3.55M | 3.50M | 3.66M | 3.62M | 3.03M | 3.43M | 3.59M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.60M | 2.12M | 8.32M | -2.13M | -1.80M | -1.30M | 1.30M | 0.70M | -2.76M | 2.40M | -0.24M | -1.22M | -1.39M | 0.98M | -0.23M | -1.44M | 1.53M | 2.12M | 0.41M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.69M | 4.50M | -3.16M | -0.36M | 0.86M | | 16.08M | -0.05M | 0.82M | 2.92M | 24.92M | -0.40M | 2.23M | 0.80M | -2.23M | 1.47M | 1.96M | -3.20M | 19.69M | -0.21M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | 0.04M | 0.15M | 0.17M | -0.34M | -0.06M | 0.10M | 0.37M | 0.08M | -0.13M | 0.44M | -0.04M | 0.02M | 0.15M | -0.04M | 0.07M | -0.01M | -0.05M | -0.01M | 0.06M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.15M | 23.37M | 12.96M | 38.74M | 32.02M | 7.30M | 12.74M | 19.06M | 21.38M | 28.62M | 22.41M | 13.17M | 20.94M | 30.98M | 21.79M | 0.25M | 18.36M | 23.32M | 19.71M | -4.05M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 1.45M | 1.36M | 1.37M | 1.13M | 0.67M | 1.31M | 0.95M | 0.94M | 0.91M | 0.92M | 0.92M | 0.97M | 0.92M | 0.93M | 0.92M | 0.90M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 1.03M | 1.08M | 1.09M | 1.08M | 1.04M | 1.21M | 1.23M | 1.34M | 1.20M | 1.24M | 1.33M | 1.55M | 1.54M | 1.49M | 1.46M | 1.39M | 1.37M | 1.32M | 1.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.36M | 3.03M | -4.44M | 12.91M | 6.95M | -4.29M | -11.52M | -2.60M | -16.55M | -1.73M | -14.42M | 3.46M | -6.19M | -1.30M | -13.61M | 4.91M | -10.66M | -5.46M | -14.02M | 16.87M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.50M | 7.80M | -18.46M | 15.45M | 2.12M | -6.54M | -33.03M | -1.23M | -7.18M | 3.60M | -8.55M | 5.98M | 0.04M | 7.06M | -7.43M | 2.27M | -1.25M | 8.32M | -5.66M | 4.62M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.57M | 1.49M | 1.55M | 2.58M | 1.06M | 5.02M | 0.54M | -7.93M | -16.21M | 24.43M | -21.25M | 0.61M | -9.27M | 12.74M | 4.72M | -6.58M | 0.69M | -4.07M | 30.34M | -2.52M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.57M | 2.11M | 1.42M | 2.22M | 1.24M | 1.20M | 3.45M | 0.96M | 3.99M | 1.13M | 1.69M | 0.18M | 4.80M | 3.52M | -0.93M | 4.15M | 4.14M | 3.51M | 3.04M | 3.35M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.74M | | | | | 5.06M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.67M | -4.61M | -3.42M | -2.72M | -3.24M | -3.70M | -4.63M | 2.44M | -3.27M | -1.70M | -2.33M | -2.40M | -1.35M | -4.15M | 0.34M | -4.83M | -2.76M | -3.51M | -3.04M | -3.35M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | -0.01M | 0.00M | -0.00M | -0.01M | -0.00M | -0.00M | | -0.00M | -0.00M | -0.00M | -0.00M | -1.02M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.88M | -20.41M | -28.18M | -16.38M | -115.43M | -28.49M | -13.08M | -21.44M | -18.13M | -26.95M | -20.08M | -10.78M | -19.58M | -26.81M | -21.91M | 4.68M | -13.58M | -21.04M | -15.78M | 6.60M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.75M | 5.30M | 5.28M | 6.09M | 6.09M | 5.98M | 5.86M | 7.00M | 6.95M | 6.89M | 6.72M | 7.13M | 7.10M | 7.05M | 6.95M | 7.05M | 6.90M | 6.83M | 6.71M | 6.82M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.94M | -1.65M | -18.64M | 19.64M | -86.65M | -24.89M | -4.97M | 0.05M | -0.02M | -0.03M | -0.00M | -0.01M | 0.00M | 0.02M | 0.22M | 0.10M | 2.03M | -1.22M | 0.89M | -0.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.58M | 21.26M | 11.54M | 36.52M | 30.78M | 6.11M | 9.29M | 18.10M | 17.38M | 27.50M | 20.72M | 12.99M | 16.14M | 27.46M | 22.72M | -3.90M | 14.22M | 19.82M | 16.67M | -7.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.94M | -1.65M | -18.64M | 19.64M | -86.65M | -24.89M | -4.97M | 0.05M | -0.02M | -0.03M | -0.00M | -0.01M | 0.00M | 0.02M | 0.22M | 0.10M | 2.03M | -1.22M | 0.89M | -0.80M |