|
Net Income (Quarter)
|
11.37M | 14.14M | 15.18M | 12.32M | 13.86M | 12.42M | 11.48M | 11.23M | 12.78M | 16.19M | 12.71M | 14.98M | 16.40M | 19.14M | 17.87M | 21.91M |
|
Share-based Compensation (Quarter)
|
0.39M | 0.46M | 0.57M | 0.45M | 0.22M | 0.50M | 0.50M | -0.25M | 0.18M | 0.48M | 0.18M | 0.29M | 0.39M | 0.44M | -0.06M | 0.31M |
|
Deferred Taxes (Quarter)
|
-0.08M | -1.11M | -0.72M | -0.14M | -0.04M | -0.42M | -0.20M | -1.36M | -0.12M | -0.02M | -0.79M | 0.38M | -0.39M | -0.63M | -0.41M | 1.02M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | 625.00 | | | | | | 0.00M | | 0.00M | | 369.00 | 0.01M | 369.00 |
|
Gains from Investment Securities (Quarter)
|
0.03M | 0.11M | 0.44M | -0.26M | -0.04M | 0.01M | 0.39M | 26.57M | -0.20M | 850.00 | 133.00 | 0.01M | 0.19M | 0.19M | 0.18M | -0.06M |
|
Non-cash Items (Quarter)
|
0.17M | 0.17M | 0.17M | -1.16M | 0.19M | 0.19M | 0.18M | 7.60M | 0.11M | 0.10M | 0.12M | -6.94M | 6.08M | 0.13M | 0.10M | -2.92M |
|
Cash from Operations (Quarter)
|
18.81M | 21.07M | 22.17M | 11.16M | 22.63M | 22.85M | 21.79M | 18.84M | 17.00M | 18.20M | 18.75M | 8.04M | 22.47M | 19.94M | 28.14M | 19.40M |
|
Amortizatization of Intangibles (Quarter)
|
0.10M | 0.10M | 0.10M | 0.24M | 0.11M | 0.11M | 0.11M | -0.33M | 0.06M | -0.06M | | | 0.11M | 0.10M | -0.18M | 0.30M |
|
Depreciation & Amortization (CF) (Quarter)
|
1.11M | 1.12M | 1.11M | 1.12M | 1.12M | 1.08M | 1.07M | 1.05M | 0.99M | 0.99M | 1.09M | 1.06M | 1.10M | 1.10M | 1.05M | 1.03M |
|
Change in Accured Expenses (Quarter)
|
-0.41M | 0.12M | 4.22M | -2.42M | 5.30M | 4.41M | -4.76M | -2.95M | 6.53M | -5.52M | 4.87M | -6.82M | 7.88M | -0.24M | 2.40M | -8.12M |
|
Other Working Capital Changes (Quarter)
|
1.01M | -1.60M | 0.34M | 0.53M | 0.98M | -3.78M | -1.03M | -5.33M | 0.87M | -0.24M | 6.79M | -1.10M | 3.52M | -0.85M | -2.17M | 0.44M |
|
Capital Expenditures (Quarter)
|
0.81M | 0.59M | -0.90M | 4.52M | 0.87M | 1.23M | 0.92M | 1.62M | 0.70M | 1.19M | 0.73M | 0.88M | 0.87M | 1.10M | 0.72M | 1.02M |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.03M | | 0.23M | 1.50M | | | | 0.05M | 0.03M | -0.03M | | | 0.01M | 0.04M | 0.01M | -0.02M |
|
Change in Acquisitions & Divestments (Quarter)
|
-20.44M | -2.60M | 35.11M | -12.04M | 0.90M | 10.60M | 0.00M | 21.24M | 22.62M | -20.47M | 191.84M | 49.39M | 33.52M | -6.61M | 52.33M | -3.32M |
|
Cash from Investing Activities (Quarter)
|
-196.06M | -218.84M | -199.33M | -144.68M | -104.44M | -125.53M | -101.32M | -76.43M | -74.46M | -143.61M | -168.21M | -134.93M | -81.91M | -146.67M | -70.06M | -52.42M |
|
Other financing activities (Quarter)
|
6.51M | -6.47M | | | 6.57M | | 6.41M | -12.98M | 6.41M | | 8.33M | 0.00M | 8.47M | | | |
|
Cash from Financing Activities (Quarter)
|
136.49M | 20.87M | 36.97M | 142.74M | 153.32M | 114.04M | 23.90M | 178.19M | 78.45M | 41.45M | 211.56M | 122.73M | 134.49M | 49.40M | 175.60M | 21.38M |
|
Dividends Paid - Common (Quarter)
|
8.40M | 3.96M | 8.52M | 0.00M | 8.61M | | 8.70M | -12.98M | 8.78M | | -2.95M | -0.00M | 11.90M | | -3.58M | |
|
Change in Cash (Quarter)
|
-40.76M | -176.89M | -140.20M | 9.22M | 71.52M | 11.36M | -55.63M | 120.59M | 20.99M | -83.97M | 62.09M | -4.17M | 75.06M | -77.33M | 133.68M | -11.64M |
|
Free Cash Flow (Quarter)
|
18.00M | 20.48M | 23.06M | 6.64M | 21.76M | 21.61M | 20.87M | 17.22M | 16.30M | 17.01M | 18.01M | 7.16M | 21.61M | 18.84M | 27.42M | 18.39M |
|
Net Cash Flow (Quarter)
|
-40.76M | -176.89M | -140.20M | 9.22M | 71.52M | 11.36M | -55.63M | 120.59M | 20.99M | -83.97M | 62.09M | -4.17M | 75.06M | -77.33M | 133.68M | -11.64M |