|
Net Income (Quarter)
|
| | | | | | | | | 9.45M | 8.02M | 8.35M | 3.23M | 10.77M | 10.29M | 8.23M | 10.74M | 12.22M | 12.17M | 17.17M | 17.33M | 14.71M | 15.62M | 20.80M | 18.65M | 26.17M | 25.41M | 34.75M | 22.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | 0.55M | 0.56M | 0.56M | 0.67M | 0.80M | 0.90M | 0.93M | 1.00M | 1.00M | 1.10M | 0.92M | 1.37M | 1.56M | 1.57M | 1.65M | 1.97M | 2.03M | 2.15M | 2.13M | 2.69M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | -3.95M | -3.83M | 0.42M | 0.13M | 1.28M | 10.86M | -3.71M | 2.49M | 0.66M | 1.17M | -1.63M | 0.48M | 0.17M | -11.75M | -0.33M | 2.96M | -0.87M | -4.26M | -4.21M | 4.08M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | 0.01M | | | | 0.02M | 0.25M | 0.03M | 0.03M | 0.25M | 0.16M | 0.16M | 0.22M | 0.19M | 0.19M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | 0.01M | 0.01M | -7.24M | 0.28M | -0.29M | 0.01M | 23.04M | 0.38M | 0.28M | | 6.99M | 0.08M | 0.01M | 0.08M | 18.77M | 0.81M | 0.01M | 0.79M | 23.93M | 0.79M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | -0.21M | 0.12M | -0.25M | 0.05M | -0.06M | -0.22M | 0.06M | -0.01M | 0.52M | -0.06M | 0.28M | -0.00M | 0.60M | 0.05M | -0.10M | 0.63M | -0.04M | 0.12M | -0.87M | -0.08M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | 4.70M | 4.20M | 0.09M | 5.80M | 5.30M | 4.60M | 0.52M | 6.40M | 5.70M | 4.70M | 0.75M | 0.75M | 0.75M | 5.18M | 5.44M | 0.75M | 0.75M | 4.04M | 6.01M | 3.87M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | 10.47M | 18.68M | 18.05M | 11.84M | 1.26M | -4.44M | 40.02M | -11.93M | 44.36M | -9.75M | 26.16M | 10.58M | 11.47M | -17.57M | 33.27M | 3.54M | 7.66M | 11.45M | -4.49M | 12.09M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | 0.20M | 0.32M | 0.41M | 0.33M | 0.33M | 0.32M | 0.34M | 0.31M | 0.33M | 0.33M | 0.57M | 0.34M | 0.37M | 0.33M | 0.16M | 0.47M | 0.21M | 0.20M | 0.63M | 0.19M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | 3.75M | 3.93M | 6.14M | 12.09M | 4.86M | 5.57M | 5.77M | 5.28M | 5.33M | 4.57M | 3.44M | 3.28M | 3.06M | 3.13M | 2.78M | 2.89M | 2.45M | 2.32M | 2.46M | 4.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | 0.30M | 0.28M | 0.22M | 0.21M | 0.20M | 0.20M | 0.19M | 0.20M | 0.19M | 0.19M | 0.23M | 0.18M | 0.18M | 0.28M | 0.14M | 0.14M | 0.13M | 0.12M | 0.11M | 0.13M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | 3.31M | 7.44M | 2.56M | 0.59M | -11.73M | -4.25M | 12.82M | -6.96M | 10.76M | -0.31M | 16.17M | 2.66M | 12.02M | 2.32M | 9.28M | 5.15M | 7.61M | 7.01M | -0.21M | 2.05M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | 0.15M | -0.57M | -0.15M | 0.86M | 4.02M | 7.71M | -4.55M | -0.95M | -4.15M | -1.03M | -2.24M | 0.92M | 4.55M | -4.09M | -1.10M | -0.43M | 6.59M | -4.16M | 1.65M | -3.63M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | 0.05M | 0.00M | 0.03M | 0.07M | 0.15M | 0.06M | 0.05M | 0.05M | | 0.02M | 0.11M | 0.04M | 0.08M | 0.07M | 0.10M | 0.08M | 0.08M | 0.07M | 0.06M | 0.04M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | 1.13M | 3.38M | 2.18M | 4.63M | 4.66M | 9.27M | 3.93M | 2.12M | 7.29M | 9.57M | 2.77M | 0.64M | | 19.16M | -19.16M | 8.02M | 14.52M | 11.86M | 21.18M | 18.47M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | -85.99M | -176.65M | -340.19M | -293.66M | -214.22M | -311.19M | -89.17M | -71.58M | -141.03M | -148.18M | -223.94M | -212.44M | -196.84M | -279.73M | -356.07M | -401.41M | -441.20M | -429.07M | -250.10M | -351.37M |
|
Other financing activities (Quarter)
|
| | | | | | | | | 4.12M | -14.68M | 0.17M | 10.08M | 9.21M | 3.80M | -22.64M | | | 0.75M | 0.94M | 1.28M | 0.27M | 0.38M | -2.92M | 2.16M | 0.14M | 0.18M | 0.01M | 15.06M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | 83.94M | 167.39M | 324.66M | 281.68M | 220.96M | 301.07M | 70.31M | 77.48M | 91.41M | 154.26M | 212.61M | 198.98M | 205.98M | 284.90M | 326.37M | 401.51M | 456.26M | 438.24M | 386.01M | 202.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | 0.16M | 0.12M | | | | | 0.18M | | | | | | 0.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | 8.42M | 9.42M | 2.52M | -0.14M | 8.00M | -14.56M | 21.15M | -6.02M | -5.26M | -3.68M | 14.83M | -2.88M | 20.61M | -12.40M | 3.57M | 3.63M | 22.73M | 20.62M | 131.43M | -137.19M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | 10.42M | 18.68M | 18.02M | 11.77M | 1.11M | -4.50M | 39.97M | -11.98M | 44.36M | -9.78M | 26.05M | 10.54M | 11.39M | -17.64M | 33.17M | 3.46M | 7.58M | 11.39M | -4.55M | 12.04M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | 8.42M | 9.42M | 2.52M | -0.14M | 8.00M | -14.56M | 21.15M | -6.02M | -5.26M | -3.68M | 14.83M | -2.88M | 20.61M | -12.40M | 3.57M | 3.63M | 22.73M | 20.62M | 131.43M | -137.19M |