|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 6.03M | 6.83M | 5.79M | 7.75M | 7.51M | 6.87M | 5.10M | 5.11M | 7.63M | 5.88M | 6.22M | 5.81M | 7.64M | 8.65M | 10.38M | 8.46M | 12.09M | 10.67M | 22.57M | 14.15M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.04M | 0.11M | 0.12M | 0.13M | 0.13M | 0.13M | 0.08M | 0.16M | 0.15M | 0.14M | 0.12M | 0.14M | 0.13M | 0.29M | 0.29M | 0.26M | 0.28M | 0.29M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41M | -0.23M | -0.14M | 0.46M | -0.15M | -0.73M | -0.28M | -0.11M | -0.69M | -0.59M | -0.50M | 0.10M | -0.68M | -0.63M | -0.48M | 0.06M | -0.34M | -0.80M | -0.30M | 0.04M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.24M | 0.09M | 0.06M | 0.01M | 1.09M | 1.89M | 0.04M | 0.08M | 1.81M | 2.08M | -0.00M | 0.77M | -0.24M | 1.34M | 0.95M | -0.96M | 0.69M | 0.82M | 0.52M |
|
Change in Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 3.83M | 0.85M | -2.53M | -7.29M | 0.73M | -0.89M | -4.63M | 2.02M | 3.10M | -1.61M | -2.33M | -0.04M | 4.54M | 0.77M | -3.05M | -0.86M | 0.32M | -0.21M | 3.42M | 2.11M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 2.12M | 6.23M | 12.45M | 15.89M | 10.50M | 9.48M | 11.60M | 5.10M | 0.10M | 6.33M | 12.86M | 7.43M | 4.60M | 10.19M | 13.89M | 12.48M | 4.64M | 25.23M | 11.39M | 13.17M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.91M | 2.00M | 1.66M | 1.17M | 1.06M | 0.95M | 0.83M | 0.75M | 0.71M | 0.75M | 0.64M | 0.65M | 0.63M | 0.61M | 0.57M | 0.49M | 0.43M | 0.48M | 0.40M | 0.33M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.37M | 0.41M | 0.41M | 0.45M | 0.50M | 0.67M | 0.67M | 0.68M | 0.71M | 0.83M | 0.80M | 0.81M | 0.81M | 0.81M | 0.81M | 0.81M | 0.84M | 0.87M | 0.86M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.75M | 2.44M | -2.39M | 2.07M | 0.72M | 0.26M | 1.07M | -1.53M | 1.21M | 1.40M | -2.06M | 0.63M | 1.40M | 0.15M | -0.55M | 1.06M | 4.73M | -0.13M | 0.56M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | 1.51M | 1.50M | 1.58M | 1.23M | 1.60M | 1.13M | 1.51M | 2.34M | 3.75M | 0.28M | 1.12M | 0.22M | 0.66M | 1.68M | 0.77M | 1.11M | 2.34M | 4.26M | 2.11M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | 0.62M | 0.14M | 0.30M | | | 0.43M | 0.06M | 0.01M | 0.47M | 0.00M | 0.80M | 0.10M | 0.00M | 0.02M | 0.41M | 0.08M | 0.50M | 0.06M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 31.65M | 35.89M | 31.47M | 119.95M | -77.74M | 126.42M | -162.45M | 1.17M | 20.13M | -6.05M | -13.42M | 1.11M | 19.73M | 11.71M | 10.85M | 12.09M | 64.91M | 58.07M | -130.09M | 1.13M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -154.34M | -94.98M | -106.64M | -90.78M | -94.18M | -175.18M | -153.33M | -101.17M | -113.02M | -66.58M | -110.76M | 1.62M | -85.89M | -85.12M | -66.09M | -44.26M | -28.81M | -113.10M | -53.13M | -70.84M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 163.28M | 75.25M | 83.92M | 0.30M | 134.39M | 148.00M | 80.34M | 149.74M | 17.97M | -167.36M | 216.11M | 163.11M | 48.94M | 96.12M | 28.34M | 0.19M | 155.11M | -155.11M | 259.77M | 123.17M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.02M | | | 40.00M | 95.00M | 70.00M | 60.00M | 120.00M | -20.00M | 25.00M | 25.00M | 80.00M | | 55.00M | | | 50.00M | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -2.96M | -1.05M | 0.32M | 0.17M | -2.26M | -0.71M | 1.23M | 8.52M | 3.48M | -0.37M | -3.08M | -2.14M | 0.73M | -1.39M | 8.73M | -1.43M | -21.23M | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | | | | 0.34M | | | | 0.34M | | | | 0.28M | | | | 0.28M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.92M | | | | 3.21M | | | | 3.83M | | | | 4.19M | | | | 7.83M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 160.39M | 74.27M | 84.74M | 100.01M | 50.15M | 149.06M | 179.66M | 141.99M | 97.89M | 99.62M | 25.34M | 132.34M | 43.88M | 45.51M | 90.85M | 30.90M | 43.11M | 128.10M | -73.78M | 115.74M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 8.17M | -14.48M | -9.45M | 25.12M | -33.53M | -16.64M | 37.92M | 45.92M | -15.03M | 39.38M | -72.55M | 141.38M | -37.41M | -29.42M | 38.64M | -0.88M | 18.95M | 40.24M | -115.52M | 58.07M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | 4.72M | 10.95M | 14.30M | 9.28M | 7.88M | 10.46M | 3.59M | -2.24M | 2.58M | 12.58M | 6.31M | 4.38M | 9.54M | 12.21M | 11.71M | 3.54M | 22.89M | 7.13M | 11.06M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 8.17M | -14.48M | -9.45M | 25.12M | -33.53M | -16.64M | 37.92M | 45.92M | -15.03M | 39.38M | -72.55M | 141.38M | -37.41M | -29.42M | 38.64M | -0.88M | 18.95M | 40.24M | -115.52M | 58.07M |