|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.46M | 26.04M | 17.52M | 19.23M | 18.47M | 28.47M | 25.82M | 29.16M | 33.35M | 36.37M | 34.91M | 31.52M | 32.12M | 28.32M | 27.41M | 28.08M | 31.80M | 31.11M | 25.38M | 15.51M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | 2.20M | 2.10M | 14.67M | 5.24M | 1.90M | 1.90M | -8.57M | 2.10M | 2.20M | 2.20M | 2.32M | 2.35M | 2.50M | 2.40M | 19.61M | 6.56M | 2.90M | 2.90M | -8.40M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 1.32M | 2.84M | 0.59M | 1.37M | 1.75M | 1.51M | 0.93M | 1.70M | 1.87M | 1.80M | 2.05M | 2.12M | 2.63M | 2.43M | 1.96M | 2.30M | 2.37M | 3.69M | 1.57M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | 1.00M | -7.21M | 5.52M | 2.80M | -2.45M | -4.38M | 1.69M | 0.44M | -0.33M | -4.08M | -0.28M | 0.15M | -0.17M | -2.38M | -1.20M | -1.64M | -0.54M | 10.86M | 1.90M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76M | 1.40M | 15.99M | -16.37M | 3.57M | -3.50M | 27.09M | 7.94M | 3.04M | -0.98M | 0.15M | 4.42M | -0.15M | 0.03M | 29.13M | 11.42M | 6.24M | 25.83M | -31.59M | 2.08M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | 0.23M | 0.02M | 0.37M | 0.34M | -0.02M | 0.00M | 0.10M | 0.31M | -0.07M | 0.12M | -0.11M | 0.08M | 0.43M | 0.73M | 0.48M | 0.04M | -0.05M | -0.04M | 0.17M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.60M | 18.00M | 33.99M | 6.28M | -54.98M | 11.60M | 22.21M | 35.71M | 1.21M | 35.98M | 39.85M | 54.12M | 1.12M | 33.19M | 96.33M | 79.14M | 14.20M | 22.71M | 65.51M | 75.12M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.70M | 3.70M | 3.67M | 3.64M | 3.89M | 3.80M | 3.80M | 3.78M | 3.81M | 3.80M | 3.83M | 4.05M | 4.06M | 4.10M | 4.06M | 4.03M | 4.05M | 4.08M | 4.20M | 4.25M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.18M | 0.17M | 0.18M | 0.18M | 0.18M | 0.17M | 0.18M | 0.18M | 0.18M | 0.17M | 0.18M | 0.18M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.21M | 2.20M | 2.10M | 14.67M | 5.24M | 1.90M | 1.90M | -8.57M | 2.10M | 2.20M | 2.20M | 2.32M | 2.35M | 2.50M | 2.40M | 19.61M | 6.56M | 2.90M | 2.90M | -8.40M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.24M | 9.00M | -5.13M | -10.54M | 58.23M | 15.79M | 0.86M | 10.17M | 44.83M | 12.44M | 3.62M | -25.59M | 33.15M | -2.50M | -35.50M | -42.16M | 30.86M | 6.40M | -18.45M | -59.43M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.55M | 13.07M | 19.79M | 24.05M | 34.14M | 3.05M | 16.94M | -16.38M | 8.70M | 4.57M | 5.95M | -8.38M | 9.19M | 1.98M | -16.61M | -21.04M | 9.61M | 6.98M | 7.79M | 3.75M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.02M | 11.26M | 9.05M | -3.80M | 7.98M | -5.72M | 3.43M | -8.57M | 4.56M | 12.87M | 4.35M | -16.97M | 0.18M | -0.21M | -0.77M | -14.87M | 13.99M | 4.51M | 18.66M | -6.91M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63M | -2.17M | 9.81M | -5.62M | -0.38M | -1.59M | 1.34M | | 8.78M | -4.20M | -5.73M | 7.85M | 5.16M | -5.15M | 3.16M | -5.18M | 5.49M | -5.49M | -24.86M | 24.70M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | -2.13M | 2.94M | -4.54M | 0.87M | 0.10M | 0.63M | 4.55M | -0.38M | 0.80M | -1.51M | 1.93M | 4.97M | -1.63M | -1.76M | 1.48M | 7.10M | -7.76M | -5.53M | 3.50M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.48M | 5.88M | 5.23M | 10.68M | 4.36M | 10.61M | 8.53M | 7.64M | 9.00M | 9.24M | 8.81M | 10.69M | 6.65M | 4.41M | 7.93M | 6.00M | 6.01M | 6.96M | 12.43M | 5.23M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 8.63M | -0.03M | 0.38M | 0.03M | 0.15M | 0.35M | 1.04M | 2.53M | 0.40M | 0.16M | 9.59M | 0.75M | 0.05M | 2.11M | 0.14M | 0.12M | 0.70M | 0.25M | 3.42M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.80M | | | | | | | | 27.56M | | | | | | | 0.01M | 0.70M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.80M | 2.75M | -5.30M | -28.10M | -4.33M | -12.46M | -8.19M | -6.77M | -6.47M | -8.84M | -8.65M | -28.67M | -5.90M | -4.36M | -5.82M | -6.10M | -5.89M | -23.84M | -12.19M | -4.28M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.36M | -41.03M | -23.07M | -26.25M | 101.19M | -4.15M | -9.80M | -62.78M | 66.77M | -26.30M | -26.21M | -91.15M | 77.79M | -30.62M | -72.58M | -6.57M | -8.61M | -6.51M | -8.47M | -7.21M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 1.66M | 1.66M | 1.66M | 2.13M | 2.14M | 2.14M | 2.14M | 2.62M | 2.62M | 2.62M | 2.62M | 3.10M | 3.11M | 3.12M | 3.11M | 3.60M | 3.60M | 3.61M | 3.61M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.89M | 0.65M | -2.06M | 0.99M | 0.28M | -3.37M | -4.80M | 5.55M | 0.79M | 1.90M | -3.52M | 4.08M | -3.13M | -1.48M | 3.57M | -9.23M | 3.30M | 9.18M | -1.87M | 1.22M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.07M | -19.64M | 3.56M | -47.07M | 42.16M | -8.38M | -0.59M | -28.29M | 62.30M | 2.74M | 1.47M | -61.62M | 69.88M | -3.27M | 21.50M | 57.24M | 3.00M | 1.55M | 42.98M | 64.85M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.08M | 12.12M | 28.76M | -4.40M | -59.34M | 0.99M | 13.68M | 28.07M | -7.79M | 26.74M | 31.03M | 43.43M | -5.53M | 28.78M | 88.40M | 73.13M | 8.19M | 15.75M | 53.08M | 69.89M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.96M | -20.28M | 5.62M | -48.07M | 41.88M | -5.01M | 4.22M | -33.84M | 61.51M | 0.84M | 4.99M | -65.69M | 73.01M | -1.79M | 17.93M | 66.47M | -0.30M | -7.63M | 44.85M | 63.63M |