|
Net Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 4.18M | 13.76M | 10.50M | 4.00M | 6.35M | 18.90M | 13.67M | 6.90M | 5.02M | 13.95M | 6.22M | 5.15M | 1.64M | 6.68M | 5.13M | 9.99M | 8.57M | 26.76M | 15.99M | 17.44M | 13.60M | 3.88M | -0.41M | 1.33M | 1.02M | 9.18M | 4.09M | 4.69M | 3.48M | 5.40M | 78.33M | 6.07M | 3.63M | 4.74M | 2.77M |
|
Cash from Operations
|
11.99M | 8.42M | 0.58M | 7.67M | 0.06M | 24.81M | 0.80M | 8.71M | 14.63M | 6.55M | 0.93M | 5.94M | 6.88M | 7.52M | 0.17M | 3.95M | 11.68M | 8.47M | 0.48M | 2.65M | 2.85M | 2.23M | 0.70M | 0.61M | 1.65M | 9.62M | 0.07M | 8.00M | 15.42M | 6.02M | 2.71M | 12.66M | 17.96M | 12.16M | 2.37M | 11.47M | 11.75M | 8.99M | -0.04M | 3.66M | 5.46M | 11.73M | 5.36M | 18.26M | 18.73M | 20.50M | 13.10M | 1.57M | -0.26M | -0.54M | -0.86M | 4.65M | 5.16M | 5.66M | 2.50M | 3.81M | 78.22M | 9.41M | 2.08M | 4.38M | 3.52M |
|
Change in Receivables
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 4.99M | -3.38M | -0.88M | 2.34M | 4.48M | -2.67M | -3.77M | 1.04M | 0.44M | -1.41M | -2.34M | -0.04M | 1.02M | 0.13M | -0.93M | 5.36M | 7.02M | -4.14M | -3.86M | -2.32M | -2.30M | 0.02M | -0.01M | 1.36M | 0.43M | 0.07M | 0.07M | -0.13M | 0.76M | 1.30M | -2.72M | 0.76M | -0.47M | 0.08M |
|
Change in Accured Expenses
|
-0.00M | 0.06M | -0.06M | -799.00 | 0.02M | 0.08M | -0.05M | 247.00 | -0.06M | -0.02M | 0.10M | -0.09M | -0.01M | 0.05M | 0.02M | -0.05M | 0.02M | 0.00M | 0.01M | -0.01M | -0.00M | 0.08M | -0.09M | 0.01M | -0.04M | 0.06M | 0.00M | -0.05M | 0.03M | 0.05M | 0.08M | -0.07M | 0.01M | 0.25M | -0.24M | 0.03M | -0.02M | -0.06M | 0.04M | 0.01M | 0.07M | 0.18M | -0.16M | -0.05M | -0.04M | -0.00M | 0.14M | -0.09M | 0.09M | 0.08M | -0.17M | 0.04M | 0.03M | 0.58M | -0.19M | -0.48M | 0.03M | 0.11M | 0.13M | -0.05M | 0.03M |
|
Other Working Capital Changes
|
| | 0.00M | 0.99M | -0.52M | -0.46M | -0.00M | -0.03M | 0.09M | -0.05M | -0.00M | -0.04M | 0.07M | -0.04M | -978.00 | 0.09M | -0.05M | -0.04M | 917.00 | 0.08M | -0.04M | -0.04M | 0.26M | -0.18M | -0.04M | 2.06M | -2.10M | | | | 0.01M | 0.08M | -0.06M | -0.04M | 0.02M | 0.10M | 0.82M | 1.57M | -1.72M | -0.79M | | | 2.12M | -1.23M | -0.79M | -0.08M | -0.02M | 0.19M | -0.09M | 2.21M | -0.37M | -1.93M | | | -0.19M | 0.18M | -0.09M | -0.08M | -0.01M | 0.21M | -0.09M |
|
Change in Acquisitions & Divestments
|
0.64M | | 0.22M | 0.12M | 0.16M | 0.28M | 0.04M | | | | 0.08M | 0.02M | 0.14M | 0.20M | 0.10M | | | 0.10M | 0.08M | | | 0.43M | 5.59M | 0.11M | | 0.05M | 0.08M | | 9.85M | 27.70M | 15.85M | 8.32M | 4.72M | 52.94M | 18.24M | 13.89M | 4.91M | 53.40M | 26.90M | | 28.48M | 34.99M | 41.12M | 9.83M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
0.64M | -1.00 | -104.00 | 0.12M | 766.00 | 0.08M | 0.04M | -0.11M | -0.10M | | 620.00 | 0.10M | 0.16M | -0.33M | 0.10M | -0.11M | | -0.05M | -308.00 | | | -5.43M | 5.59M | 0.11M | | 0.05M | 0.08M | -1.99M | -23.92M | 2.49M | 15.48M | -9.59M | -14.67M | 0.45M | 15.43M | 0.20M | -9.08M | 12.23M | 13.33M | -10.14M | 0.85M | -0.62M | 0.08M | 9.83M | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common
|
10.50M | 11.94M | 8.53M | 0.66M | 7.87M | 14.69M | 9.97M | 0.85M | 8.40M | 14.83M | 6.43M | 1.05M | 6.04M | 6.69M | 7.48M | | 4.20M | 11.55M | 8.40M | | 0.52M | | 0.66M | 2.62M | 2.62M | 1.31M | 1.84M | 7.22M | 2.10M | 8.40M | 15.48M | 5.90M | 2.89M | 12.33M | 18.24M | 11.68M | 2.76M | 11.41M | 9.18M | 7.35M | 0.66M | 4.72M | 6.04M | 11.68M | 1.18M | 18.63M | | | | | | | | | | | | | | | |
|
Change in Cash
|
2.14M | -3.52M | -7.95M | 7.13M | -7.81M | 10.19M | -9.14M | 7.75M | 6.14M | -8.27M | -5.50M | 4.99M | 1.01M | 0.50M | -7.20M | 3.85M | 7.48M | -3.13M | -7.92M | 2.65M | 2.33M | -3.20M | 5.63M | -1.91M | -0.98M | 8.36M | -1.69M | -1.21M | -10.60M | 0.12M | 2.71M | -2.83M | 0.41M | 0.28M | -0.43M | 0.00M | -0.08M | 9.80M | 4.11M | -13.82M | 5.65M | 6.39M | -0.60M | 16.41M | 17.55M | 1.87M | | | | | | | | | | | | | | | |
|
Free Cash Flow
|
11.99M | 8.42M | 0.58M | 7.67M | 0.06M | 24.81M | 0.80M | 8.71M | 14.63M | 6.55M | 0.93M | 5.94M | 6.88M | 7.52M | 0.17M | 3.95M | 11.68M | 8.47M | 0.48M | 2.65M | 2.85M | 2.23M | 0.70M | 0.61M | 1.65M | 9.62M | 0.07M | 8.00M | 15.42M | 6.02M | 2.71M | 12.66M | 17.96M | 12.16M | 2.37M | 11.47M | 11.75M | 8.99M | -0.04M | 3.66M | 5.46M | 11.73M | 5.36M | 18.26M | 18.73M | 20.50M | 13.10M | 1.57M | -0.26M | -0.54M | -0.86M | 4.65M | 5.16M | 5.66M | 2.50M | 3.81M | 78.22M | 9.41M | 2.08M | 4.38M | 3.52M |
|
Net Cash Flow
|
12.63M | 8.42M | 0.58M | 7.78M | 0.06M | 24.89M | 0.83M | 8.60M | 14.54M | 6.55M | 0.93M | 6.04M | 7.04M | 7.19M | 0.28M | 3.85M | 11.68M | 8.42M | 0.48M | 2.65M | 2.85M | -3.20M | 6.29M | 0.72M | 1.65M | 9.67M | 0.15M | 6.00M | -8.50M | 8.52M | 18.20M | 3.07M | 3.30M | 12.61M | 17.81M | 11.68M | 2.68M | 21.22M | 13.29M | -6.48M | 6.31M | 11.11M | 5.44M | 28.08M | 18.73M | 20.50M | 13.10M | 1.57M | -0.26M | -0.54M | -0.86M | 4.65M | 5.16M | 5.66M | 2.50M | 3.81M | 78.22M | 9.41M | 2.08M | 4.38M | 3.52M |