|
Net Income (Quarter)
|
| | | | | 5.93M | 2.05M | 14.98M | -6.82M | 0.77M | -14.74M | -9.21M | 0.33M | -0.09M | 2.59M | 0.52M | 2.41M | 3.19M | 2.43M | 5.42M | 5.96M | 6.10M | 6.51M | 10.14M | 8.62M |
|
Share-based Compensation (Quarter)
|
| | | | | 0.32M | 0.03M | 0.35M | 0.36M | 0.05M | 0.05M | 0.41M | 0.40M | 0.05M | 0.05M | 0.67M | 0.52M | 0.52M | 0.52M | 0.52M | 0.50M | 0.45M | 0.46M | 0.52M | 0.55M |
|
Deferred Taxes (Quarter)
|
| | | | | -1.13M | 0.89M | 1.24M | -2.09M | -0.03M | -3.36M | -2.47M | 0.39M | -0.20M | 0.71M | 0.35M | 0.67M | 0.74M | 0.28M | 0.48M | -0.04M | -0.64M | -0.65M | 0.69M | -0.27M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | 0.10M | 0.01M | | 0.00M | 0.15M | 0.00M | 0.02M | 0.00M | 0.16M | | | | 0.18M | | | | 0.16M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | 0.20M | | 0.07M | | 0.35M | | | | 0.79M | | | | 0.04M | | | | 0.01M | |
|
Non-cash Items (Quarter)
|
| | | | | | | 0.50M | 502.00M | 96.00M | 0.07M | 0.19M | 0.19M | | 0.22M | | | | | 2.30M | | | | 0.44M | |
|
Change in Interest Receivables (Quarter)
|
| | | | | 0.59M | 0.23M | -1.00M | 0.44M | 0.46M | 0.81M | 0.99M | 0.39M | 0.62M | 0.57M | 1.39M | 0.05M | -0.62M | -0.55M | 0.88M | 1.24M | 0.12M | -0.22M | -1.00M | 1.37M |
|
Cash from Operations (Quarter)
|
| | | | | 5.75M | -0.33M | -9.48M | 11.96M | 14.53M | -12.26M | -4.43M | 6.15M | -5.86M | 7.06M | -0.86M | 1.46M | -2.55M | -14.56M | 22.87M | 13.09M | 6.17M | 1.39M | 34.94M | 13.88M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | -0.01M | -0.03M | -0.06M | -0.07M | -0.08M | -0.07M | -0.13M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.01M | 0.04M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | 0.64M | 0.65M | 0.57M | 0.47M | 0.47M | 0.43M | 2.90M | 0.74M | 1.54M | 0.97M | 1.28M | 0.67M | 1.59M | 1.22M | 1.25M | 1.21M | 1.22M | 1.15M | 1.24M | 1.23M |
|
Change in Accured Expenses (Quarter)
|
| | | | | -0.01M | 0.18M | -0.01M | 2.02M | -2.09M | -0.12M | -2.31M | 2.09M | -0.45M | 0.18M | 8.75M | -3.00M | -2.15M | 8.79M | -7.42M | -3.96M | 4.81M | -0.61M | -0.17M | 3.77M |
|
Capital Expenditures (Quarter)
|
| | | | | 2.83M | 0.70M | -3.09M | 0.13M | 0.15M | 0.15M | 0.06M | 0.23M | 0.09M | 0.04M | 0.04M | 1.78M | 0.07M | 0.40M | 0.48M | 0.15M | 0.25M | 0.61M | -0.04M | 0.05M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | 5.74M | | 29.47M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | 2.11M | 5.61M | 4.76M | 9.62M | 12.41M | 13.52M | 21.14M | 12.71M | 14.74M | 12.37M | 11.42M | 14.09M | 45.43M | 38.55M | 13.60M | 28.78M | 55.33M | 15.74M | 14.72M |
|
Cash from Investing Activities (Quarter)
|
| | | | | -133.12M | -11.00M | 19.05M | -44.79M | -241.83M | -354.49M | -135.96M | -91.28M | -68.70M | -80.15M | -92.78M | -80.09M | -49.29M | -96.74M | -68.78M | -67.83M | -61.41M | 23.20M | -113.67M | -84.89M |
|
Other financing activities (Quarter)
|
| | | | | 97.61M | 13.10M | -44.55M | -23.55M | -32.44M | 202.46M | -98.78M | 84.47M | 105.14M | -40.88M | 106.49M | 78.16M | 20.31M | 264.23M | 14.54M | 120.08M | 37.26M | 10.52M | -16.45M | 87.16M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | 11.00M | | | | | 2,824.62M | | | | | | | | | | | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | 11.00M | 3.00M | -33.50M | -12.88M | 241.00M | -48.00M | 231.00M | 131.00M | 33.73M | -7.00M | 9.32M | -4.00M | | -100.00M | 15.68M | -75.00M | 15.00M | -15.00M | 75.00M | -25.00M |
|
Short-Term Debt repayments (Quarter)
|
| | | | | -1.42M | 1.82M | -3.83M | 14.34M | 0.75M | | | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.22M |
|
Shares Repurchased (Quarter)
|
| | | | | 0.44M | | | | | | | | | 5.81M | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M |
|
Cash from Financing Activities (Quarter)
|
| | | | | 103.34M | 8.28M | 81.28M | -51.77M | 432.81M | 154.46M | 132.22M | 215.47M | 133.66M | -53.69M | 115.81M | 74.16M | 20.29M | 163.94M | 29.94M | 44.80M | 51.98M | -4.65M | 58.30M | 62.10M |
|
Change in Cash (Quarter)
|
| | | | | -24.03M | -3.05M | 90.86M | -84.60M | 205.51M | -212.28M | -8.16M | 130.33M | 59.10M | -126.78M | 22.18M | -4.47M | -31.56M | 52.65M | -15.97M | -9.95M | -3.25M | 19.94M | -20.43M | -8.91M |
|
Free Cash Flow (Quarter)
|
| | | | | 2.93M | -1.03M | -6.39M | 11.83M | 14.38M | -12.41M | -4.49M | 5.91M | -5.95M | 7.02M | -0.90M | -0.32M | -2.62M | -14.96M | 22.39M | 12.93M | 5.92M | 0.79M | 34.98M | 13.83M |
|
Net Cash Flow (Quarter)
|
| | | | | -24.03M | -3.05M | 90.86M | -84.60M | 205.51M | -212.28M | -8.16M | 130.33M | 59.10M | -126.78M | 22.18M | -4.47M | -31.56M | 52.65M | -15.97M | -9.95M | -3.25M | 19.94M | -20.43M | -8.91M |