|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.47M | 14.12M | 20.13M | 11.98M | 15.26M | 12.82M | 15.76M | 11.43M | 14.86M | 12.22M | 3.35M | 11.62M | 11.71M | 9.78M | 17.37M | 13.47M | 17.72M | 17.64M | 9.18M | 8.16M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | 2.88M | 1.52M | 1.85M | 1.81M | 1.80M | 1.80M | 1.81M | 1.79M | 1.86M | 1.78M | 2.00M | 1.92M | 1.92M | 1.99M | 1.77M | 2.12M | 2.26M | 2.12M | 2.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | -1.87M | 4.40M | 2.13M | 2.17M | 1.77M | -1.77M | 0.22M | 1.58M | 3.59M | -0.90M | 1.94M | -1.17M | -0.17M | 4.76M | 5.24M | 2.04M | 3.88M | 0.24M | 3.29M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.91M | 3.81M | 1.44M | 0.08M | 0.53M | 0.03M | 6.97M | | -0.06M | 0.17M | 0.08M | -0.01M | 4.94M | -5.21M | 0.14M | -0.04M | -0.18M | -0.30M | 14.88M | -0.32M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.36M | 1.36M | 1.38M | 1.30M | 1.55M | 1.34M | 1.36M | 1.51M | 1.56M | 1.52M | -4.60M | 1.63M | 1.72M | 1.72M | -2.67M | 1.85M | 2.00M | 2.07M | -5.92M | 2.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.88M | 24.95M | 15.90M | 11.65M | 15.86M | 13.73M | 17.30M | 11.35M | 27.43M | 16.36M | 26.84M | 4.42M | 28.99M | 22.12M | 19.41M | -4.67M | 34.86M | 19.94M | 24.93M | 3.81M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.10M | 0.10M | 0.10M | 0.11M | 0.10M | 0.11M | 0.10M | 0.11M | 0.10M | 0.10M | 0.11M | 0.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | 3.04M | 3.07M | 3.82M | 3.47M | 3.65M | 3.79M | 3.79M | 3.83M | 3.97M | 4.11M | 4.09M | 4.51M | 4.39M | 5.68M | 5.87M | 6.06M | 5.83M | 4.63M | 6.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.87M | 0.80M | 2.15M | 5.31M | 0.13M | 2.69M | 6.00M | -0.66M | -3.71M | 4.01M | 5.12M | -0.01M | -4.15M | 4.39M | 7.34M | -7.70M | -3.20M | 0.66M | 5.89M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.64M | 8.20M | 0.13M | 1.45M | -5.34M | -0.68M | -3.19M | -1.85M | 2.97M | -6.73M | 5.62M | -6.68M | 5.20M | 6.48M | -3.29M | -14.23M | 6.32M | -2.99M | 3.11M | -11.99M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | 0.56M | -5.66M | 0.73M | -0.96M | 4.50M | -4.36M | 0.02M | 0.23M | -0.25M | 1.25M | 0.05M | 0.50M | -0.72M | -1.24M | 6.21M | -7.04M | 8.98M | 2.26M | -1.13M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69M | 2.69M | 2.21M | 2.53M | 2.04M | 2.72M | 0.96M | 2.06M | 2.46M | 2.55M | 2.22M | 1.84M | 2.34M | 2.52M | 2.49M | 2.58M | 3.25M | 4.32M | 3.93M | 5.37M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.19M | 86.74M | 64.23M | 11.24M | 0.56M | 6.77M | 41.22M | 5.80M | 2.24M | 14.95M | 3.59M | 15.97M | 22.72M | 2.50M | 91.89M | 4.21M | 6.89M | 8.32M | 0.40M | 21.20M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | 0.04M | | 0.00M | 0.34M | 0.06M | 0.00M | 0.11M | 0.13M | 0.58M | 0.06M | 0.07M | 0.00M | 0.16M | -0.15M | 0.01M | | 0.13M | 0.04M | 0.22M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.17M | -10.88M | -79.88M | -15.94M | -7.60M | -14.34M | -43.39M | -12.68M | -6.98M | -16.94M | -8.41M | -20.46M | -28.29M | -5.84M | -94.85M | -6.63M | -12.71M | -11.94M | -5.44M | -39.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | 0.91M | -0.91M | | 0.01M | 1.57M | -1.57M | 0.53M | 2.15M | -2.64M | 4.09M | 0.32M | 0.09M | -0.43M | 1.92M | 0.65M | | | -0.01M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.77M | -15.29M | 73.35M | -0.04M | 16.08M | -10.05M | 19.77M | 2.34M | 107.68M | -12.48M | -13.28M | -4.49M | -20.08M | -12.23M | -0.15M | 9.12M | -27.25M | -10.99M | -15.02M | 28.86M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.13M | 4.93M | 2.60M | 3.71M | 3.49M | 4.56M | 3.59M | 3.30M | 5.13M | 9.25M | -1.58M | 3.16M | 5.16M | 11.58M | -5.19M | 3.65M | 7.04M | 9.82M | -1.25M | 4.40M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | -1.23M | 9.38M | -4.34M | 24.34M | -10.66M | -6.32M | 1.01M | 128.13M | -13.05M | 5.14M | -20.54M | -19.38M | 4.05M | -75.60M | -2.18M | -5.10M | -2.98M | 4.47M | -7.13M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.19M | 22.25M | 13.70M | 9.12M | 13.82M | 11.01M | 16.34M | 9.29M | 24.97M | 13.81M | 24.61M | 2.58M | 26.66M | 19.60M | 16.92M | -7.25M | 31.61M | 15.62M | 21.01M | -1.56M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | -1.23M | 9.38M | -4.34M | 24.34M | -10.66M | -6.32M | 1.01M | 128.13M | -13.05M | 5.14M | -20.54M | -19.38M | 4.05M | -75.60M | -2.18M | -5.10M | -2.98M | 4.47M | -7.13M |