|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.46M | -2.41M | -1.15M | 7.14M | 11.14M | 10.98M | 13.15M | 14.61M | 1.41M | 10.09M | 10.72M | 13.15M | 11.32M | 19.73M | 22.08M | 2.28M | 9.13M | 3.23M | 10.56M | 5.45M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.46M | -1.05M | -0.19M | 4.08M | 3.14M | 3.14M | 2.49M | -7.55M | 0.42M | 2.15M | 0.75M | 3.95M | 8.29M | -3.21M | 3.00M | -1.91M | 2.00M | 1.11M | 2.80M | -3.84M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.16M | 2.25M | -7.14M | 2.93M | 6.12M | -1.38M | 0.05M | 8.95M | -0.79M | 0.80M | | 0.10M | 3.31M | -3.30M | | 6.68M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.73M | 6.69M | 7.40M | 9.79M | 9.36M | 18.12M | 19.87M | -14.22M | 30.64M | 4.79M | 35.29M | 38.29M | 43.20M | -1.95M | 50.75M | 23.91M | 38.19M | -8.32M | 54.68M | 12.19M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | 0.18M | 0.13M | 0.17M | 0.17M | 0.17M | 0.22M | 0.18M | 0.15M | 0.17M | 0.55M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.50M | 6.61M | 6.88M | 6.33M | 7.18M | 7.02M | 7.73M | 6.01M | 6.42M | 7.51M | 8.92M | 8.12M | 10.32M | 17.29M | 18.23M | 30.65M | 20.36M | 20.78M | 14.10M | 20.48M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 2.87M | 4.10M | -0.36M | 6.47M | -3.03M | -0.71M | -4.83M | -1.00M | 15.64M | -9.42M | 3.27M | 9.23M | 15.95M | -11.18M | -10.23M | 0.09M | 4.49M | -9.82M | 0.46M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | 3.56M | 2.84M | -6.20M | 1.81M | -2.74M | -0.19M | 1.06M | | 5.55M | -5.15M | -0.32M | -3.83M | 7.92M | 22.67M | -26.80M | 0.04M | 0.01M | 10.74M | -10.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | -1.99M | 1.60M | 0.93M | -1.11M | 0.77M | 3.04M | 15.22M | -4.13M | -9.51M | 16.34M | 20.16M | -1.59M | 1.90M | 2.40M | -18.23M | -7.23M | -5.60M | -2.15M | 8.76M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 0.07M | -0.28M | -0.51M | -0.56M | 0.56M | | -0.00M | 0.65M | -28.23M | -4.86M | -0.04M | 0.41M | -0.45M | 0.79M | 0.24M | 0.00M | 0.57M | -0.70M | -0.38M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 3.07M | 7.57M | 9.43M | 1.78M | 0.62M | 5.56M | 8.00M | 30.15M | 16.87M | 20.05M | 46.71M | 54.09M | -8.87M | 53.17M | 20.84M | 34.66M | -6.03M | 39.33M | 8.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.01M | 1.37M | 13.99M | 0.84M | 0.49M | 16.11M | 0.44M | 6.02M | 0.97M | 0.65M | 0.43M | 0.20M | 3.52M | 0.09M | 0.62M | | | 1.03M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.66M | -2.96M | -7.57M | -8.06M | 12.21M | 0.22M | -5.07M | 8.11M | -29.71M | -10.85M | -19.08M | -46.06M | -53.66M | 9.07M | -49.65M | -20.75M | -34.04M | 6.03M | -39.33M | -6.97M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.05M | -3.95M | -0.01M | 4.99M | -27.83M | -11.35M | -1.80M | 8.59M | -13.75M | -2.62M | -1.48M | -0.96M | 1.15M | -6.86M | -1.53M | -2.19M | -4.59M | 2.56M | -14.03M | -1.49M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.02M | -0.22M | -0.17M | 6.72M | -6.27M | 6.99M | 12.99M | 2.48M | -12.82M | -8.67M | 14.74M | -8.73M | -9.31M | 0.27M | -0.43M | 0.97M | -0.45M | 0.27M | 1.32M | 3.74M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.07M | 3.62M | -0.17M | 0.37M | 7.57M | 17.50M | 14.30M | -22.22M | 0.49M | -12.07M | 15.24M | -8.42M | -10.89M | 6.92M | -2.42M | 3.06M | 3.53M | -2.29M | 15.35M | 4.19M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.02M | -0.22M | -0.17M | 6.72M | -6.27M | 6.99M | 12.99M | 2.48M | -12.82M | -8.67M | 14.74M | -8.73M | -9.31M | 0.27M | -0.43M | 0.97M | -0.45M | 0.27M | 1.32M | 3.74M |