|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.99M | 3.92M | 3.38M | 2.48M | 2.93M | 3.76M | 3.44M | 2.98M | 2.70M | 2.53M | 3.05M | 2.42M | 2.02M | 1.32M | 3.00M | 2.50M | 2.40M | 3.44M | 2.75M | 3.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.03M | 0.10M | 0.13M | 0.12M | 0.09M | 0.11M | 0.10M | 0.13M | 0.03M | 0.15M | 0.15M | 0.15M | -0.04M | 0.15M | 0.15M | 0.15M | 0.04M | 0.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.00M | 0.36M | 0.01M | 0.00M | -0.00M | -0.28M | 0.03M | -0.00M | -0.00M | 0.24M | 0.01M | -0.00M | -0.00M | -1.84M | 0.01M | -0.00M | -0.00M | -1.25M | 0.01M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.03M | -0.52M | | 0.01M | | 0.12M | 0.35M | -0.35M | | | 0.41M | -0.28M | 0.22M | 1.36M | -0.04M | 0.23M | | 0.10M | -0.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | 29.92M | 1.89M | 14.77M | 1.58M | 6.38M | 6.31M | 2.08M | 3.66M | 0.41M | 3.04M | 1.86M | 3.25M | 1.28M | 5.76M | 4.06M | 0.29M | 9.71M | 3.17M | 2.63M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | -0.16M | -0.16M | -0.16M | -0.14M | -0.13M | -0.13M | -0.14M | -0.13M | -0.13M | -0.14M | -0.14M | -0.13M | -0.14M | -0.17M | -0.12M | -0.07M | -0.02M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.44M | 0.46M | 0.46M | 0.46M | 0.45M | 0.43M | 0.41M | 0.40M | 0.40M | 0.43M | 0.42M | 0.41M | 0.40M | 0.38M | 0.38M | 0.41M | 0.43M | 0.39M | 0.42M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | 0.64M | -0.46M | 0.70M | -0.46M | 0.33M | 1.15M | -0.32M | 1.40M | 1.11M | -1.16M | 0.57M | 1.73M | 0.39M | 0.01M | -0.22M | 0.87M | 0.83M | -0.05M | -0.89M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | -0.39M | 5.18M | 0.44M | 0.75M | -0.87M | -0.09M | -0.09M | 1.15M | 0.19M | 1.82M | 1.25M | -0.02M | 0.69M | -1.79M | 0.04M | 1.07M | 0.35M | -1.74M | -0.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33M | 0.61M | 0.27M | 0.16M | 0.13M | 0.19M | 0.19M | 0.20M | 0.20M | 0.71M | 0.83M | 0.39M | 0.34M | 0.21M | 0.14M | 0.14M | 0.67M | 0.15M | 0.29M | 0.18M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | 0.02M | | | | 0.02M | 0.02M | 0.00M | 0.00M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.72M | -0.00M | 6.83M | | | | 4.06M | 4.24M | | 135.88M | 10.70M | -2.00M | 37.22M | -26.63M | 5.76M | 73.87M | | 31.18M | 13.25M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.24M | -58.58M | -102.04M | -67.42M | 5.67M | -116.33M | -29.51M | -35.66M | 38.78M | -81.97M | -3.39M | -6.30M | 28.14M | -96.47M | -50.20M | 1.95M | 64.88M | -89.04M | -66.12M | 7.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.31M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -41.67M | 87.52M | 45.99M | 37.53M | -32.75M | 116.80M | 28.94M | 17.51M | -28.45M | 67.09M | 56.69M | -50.57M | -23.55M | 111.94M | 13.02M | -8.13M | -49.62M | 85.54M | 39.78M | 7.70M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | 1.50M | 1.48M | 1.57M | 1.54M | 1.56M | 1.56M | 1.60M | 1.60M | 1.66M | 1.62M | 1.61M | 1.61M | 1.61M | 1.68M | 1.62M | 1.65M | 1.58M | 1.71M | 1.66M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.72M | 58.85M | -54.16M | -15.12M | -25.51M | 6.84M | 5.74M | -16.07M | 13.98M | -14.47M | 56.34M | -55.01M | 7.85M | 16.75M | -31.42M | -2.13M | 15.55M | 6.21M | -23.17M | 17.52M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | 29.31M | 1.62M | 14.60M | 1.45M | 6.19M | 6.12M | 1.88M | 3.46M | -0.30M | 2.20M | 1.48M | 2.91M | 1.07M | 5.62M | 3.92M | -0.38M | 9.55M | 2.88M | 2.45M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.72M | 58.85M | -54.16M | -15.12M | -25.51M | 6.84M | 5.74M | -16.07M | 13.98M | -14.47M | 56.34M | -55.01M | 7.85M | 16.75M | -31.42M | -2.13M | 15.55M | 6.21M | -23.17M | 17.52M |