|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | | 14.50M | 21.50M | 4.90M | 0.50M | 25.50M | 24.10M | 4.20M | 1.40M | 22.90M | 27.20M | 4.30M | | 28.80M | 27.50M | 4.00M | -0.30M | 19.00M | 33.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.70M | 5.30M | 7.10M | 0.10M | -0.80M | 4.60M | 7.20M | 1.60M | -0.50M | -0.90M | 2.40M | -1.30M | 10.90M | 1.20M | -2.30M | 1.80M | 0.20M | 9.90M | 0.80M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | -0.10M | -0.70M | 0.10M | | 1.10M | | | 1.80M | 0.30M | 0.60M | | 2.50M | -2.00M | 2.00M | | | 0.10M | 1.60M | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.10M | -6.00M | 2.00M | 2.20M | 5.40M | -7.90M | -1.10M | -0.10M | 6.20M | -9.40M | 2.30M | -1.60M | 0.20M | 1.80M | -4.10M | 0.40M | 3.10M | -4.70M | 3.40M | -2.70M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.70M | 11.50M | 11.90M | 29.10M | 41.90M | 11.70M | 15.00M | 15.30M | 47.10M | 16.30M | 28.30M | 26.60M | 49.90M | 26.10M | 23.30M | 52.10M | 42.20M | 15.60M | 21.40M | 50.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.80M | 14.80M | 15.00M | 15.50M | 14.80M | 16.60M | 15.70M | 16.70M | 16.60M | 16.80M | 17.30M | 18.00M | 18.10M | 19.10M | 20.90M | 21.70M | 21.80M | 22.20M | 23.00M | 23.30M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.90M | -4.00M | 20.60M | 15.00M | -27.60M | -2.60M | 22.10M | 18.40M | -32.70M | -1.80M | 17.30M | 8.90M | -12.50M | -15.40M | 19.00M | -4.80M | -8.00M | -2.40M | 33.60M | -8.40M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.90M | -3.10M | 22.90M | -13.40M | -4.70M | 0.90M | 33.40M | -22.30M | -9.60M | -1.10M | 12.10M | -9.80M | -0.70M | -1.00M | 13.50M | -12.30M | -1.40M | 1.70M | 19.00M | -15.70M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | 2.40M | -5.40M | 3.80M | 0.60M | 0.20M | -9.40M | 2.30M | 2.60M | -9.50M | 4.70M | 2.30M | -1.20M | -5.60M | 2.50M | 6.70M | -0.30M | 0.40M | 0.20M | 2.40M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.40M | 39.00M | -76.60M | 15.40M | 29.90M | 37.20M | 1.90M | 5.60M | 35.40M | 35.80M | 47.60M | 5.30M | 11.70M | 41.60M | -102.60M | 32.60M | | | -3.30M | 32.40M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 86.00M | | | 89.00M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.40M | -39.00M | -33.50M | -15.40M | -29.90M | -37.20M | -39.60M | -22.20M | -35.40M | -35.80M | -47.60M | -20.20M | -36.70M | -57.40M | -55.60M | -103.80M | -40.40M | -54.60M | -146.70M | -32.40M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.40M | 31.30M | 19.30M | -13.70M | -13.40M | 28.30M | 25.70M | 4.70M | -11.70M | 18.70M | 19.80M | -6.60M | -16.70M | 34.80M | 32.30M | 55.60M | -3.50M | 45.10M | 126.30M | -16.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.70M | 6.00M | 6.10M | 6.30M | 6.30M | 6.30M | 6.20M | 6.50M | 6.60M | 6.50M | 6.60M | 6.80M | 6.90M | 6.90M | 6.90M | 7.30M | 7.30M | 7.40M | 8.10M | 8.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 1.80M | -2.30M | | -1.40M | 2.80M | 1.10M | -2.20M | | -0.80M | 0.50M | -0.20M | -3.50M | 3.50M | | 3.90M | -1.70M | 6.10M | 1.00M | 1.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | -27.50M | 88.50M | 13.70M | 12.00M | -25.50M | 13.10M | 9.70M | 11.70M | -19.50M | -19.30M | 21.30M | 38.20M | -15.50M | 125.90M | 19.50M | 42.20M | 15.60M | 24.70M | 17.70M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.10M | 3.80M | -2.30M | | -1.40M | 2.80M | 1.10M | -2.20M | | -0.80M | 0.50M | -0.20M | -3.50M | 3.50M | | 3.90M | -1.70M | 6.10M | 1.00M | 1.30M |