|
Net Income (Quarter)
|
4.87M | 8.15M | 4.10M | 5.67M | 8.91M | 10.06M | 8.05M | 6.79M | 9.34M | 8.57M | 4.20M | 6.95M | 11.79M | 11.33M | 6.02M | 7.24M | 9.20M | 13.37M | 11.35M | 7.36M | 9.71M | 14.76M | 11.38M | 8.66M | 10.56M | 13.24M | 7.59M | 12.17M | 12.32M | 16.59M | 3.24M | 14.58M | 18.77M | 23.54M | 16.59M | 15.25M | 20.67M | 17.42M | 9.77M | 15.53M | 12.99M | 20.03M | 9.25M | 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)
|
| 2.65M | 2.61M | 2.62M | 2.67M | 2.70M | 2.43M | 2.52M | 2.51M | 2.67M | 2.25M | 2.15M | 2.19M | 2.25M | 2.31M | 2.31M | 0.64M | 0.72M | 2.88M | 2.81M | 1.92M | 2.02M | -6.59M | 4.58M | 1.70M | 1.51M | 1.48M | 2.78M | 1.40M | 1.45M | 2.98M | 1.41M | 1.58M | 1.81M | 8.09M | 3.34M | 2.20M | 2.40M | 2.60M | 2.52M | 2.60M | 2.30M | 11.76M | 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)
|
| 0.13M | 0.20M | 0.14M | 0.42M | 0.20M | 0.22M | 0.20M | 0.40M | 0.17M | 0.17M | 0.19M | 0.45M | 0.50M | 0.35M | 0.30M | 1.36M | 0.14M | 0.18M | 0.18M | 0.29M | 0.30M | 0.29M | 0.28M | 0.44M | 0.35M | 0.34M | 0.33M | 0.45M | 0.48M | 0.61M | 0.46M | 0.73M | 0.62M | 0.64M | 0.63M | 0.95M | 0.77M | 0.93M | 0.93M | 1.10M | 1.08M | 1.00M | 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)
|
| -0.13M | -5.22M | -0.55M | -0.50M | -0.28M | 2.18M | 0.07M | 0.08M | -0.46M | -0.10M | 0.09M | -0.04M | -1.04M | 0.11M | -0.13M | -1.20M | -1.48M | 2.70M | -1.17M | 0.31M | 0.87M | 2.80M | 0.29M | -0.03M | 4.85M | -2.49M | -0.04M | 0.02M | -0.05M | 1.40M | 0.93M | 0.04M | 0.19M | 0.89M | 1.86M | 0.44M | -4.86M | 5.93M | -4.09M | 0.77M | -1.22M | 3.69M | -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)
|
| 0.67M | -6.04M | 0.03M | 0.03M | 0.07M | 0.13M | 2.43M | 6.07M | -8.76M | 0.11M | 3.85M | -3.65M | 15.35M | 6.03M | 0.02M | 9.18M | -8.27M | 21.31M | 2.90M | 5.24M | -8.03M | 18.60M | 5.74M | 5.99M | -11.36M | -0.02M | 2.37M | 14.08M | 4.25M | 2.48M | | 0.15M | 26.42M | 3.73M | 2.81M | 0.08M | 0.45M | 0.18M | 2.69M | -1.81M | 0.15M | 0.06M | 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)
|
| 0.20M | 0.32M | 0.39M | 0.35M | -0.06M | 0.31M | 0.01M | -0.02M | 0.22M | 0.04M | -0.09M | 0.03M | -0.02M | 0.10M | -0.03M | 0.13M | 0.20M | 0.17M | 0.13M | 0.37M | 0.13M | 0.34M | 0.07M | 0.10M | -0.05M | 0.36M | -0.01M | -0.08M | 0.09M | 0.19M | -0.09M | -0.06M | 0.03M | 0.20M | -0.02M | 0.18M | 0.12M | 0.29M | 0.20M | 0.22M | 0.12M | 0.32M | -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)
|
| 25.30M | 7.53M | -23.96M | -9.52M | 28.67M | 15.48M | -17.70M | 12.11M | 33.13M | 23.73M | -20.29M | -1.27M | 38.52M | 14.67M | -19.39M | 4.26M | 39.53M | 5.80M | -12.91M | 4.15M | 39.98M | 21.20M | -5.05M | 10.05M | 43.25M | 27.54M | -1.44M | 13.87M | 29.46M | 28.92M | -28.15M | 0.43M | 31.30M | 9.32M | -32.36M | 33.26M | 43.31M | 44.60M | 5.57M | 53.14M | 77.27M | 48.36M | -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)
|
| 0.08M | 0.09M | | | | | | | | | | | | | | 0.06M | 0.62M | 1.33M | 0.78M | 0.78M | 0.78M | 0.77M | 0.77M | 0.78M | 0.78M | 0.78M | 0.78M | 0.78M | 0.89M | 0.87M | 0.88M | 0.88M | 0.87M | 0.88M | 0.90M | 1.11M | 1.11M | 2.56M | 3.84M | 3.61M | 3.64M | 3.65M | 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)
|
| 0.09M | 0.09M | 0.09M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.13M | 0.17M | 0.17M | 0.17M | 0.13M | 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)
|
| 2.65M | 2.61M | 2.62M | 2.67M | 2.70M | 2.43M | 2.52M | 2.51M | 2.67M | 2.25M | 2.15M | 2.19M | 2.25M | 2.31M | 2.31M | 0.64M | 0.72M | 2.88M | 2.81M | 1.92M | 2.02M | -6.59M | 4.58M | 1.70M | 1.51M | 1.48M | 2.78M | 1.40M | 1.45M | 2.98M | 1.41M | 1.58M | 1.81M | 8.09M | 3.34M | 2.20M | 2.40M | 2.60M | 2.52M | 2.60M | 2.30M | 11.76M | 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)
|
| -11.22M | -1.04M | 25.62M | 14.79M | -18.31M | -6.95M | 25.09M | 1.19M | -17.23M | -13.83M | 31.38M | 9.64M | -20.16M | -10.34M | 32.19M | 0.67M | -19.71M | -0.55M | 22.55M | -0.40M | -16.43M | 3.94M | 16.38M | 3.77M | -22.70M | -1.32M | 25.05M | -1.53M | -3.19M | 2.80M | 28.00M | 7.26M | -10.34M | 2.11M | 34.94M | -2.56M | -21.11M | -22.71M | 16.31M | -19.71M | -14.20M | -10.45M | 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)
|
| -7.79M | -5.10M | 16.41M | 4.13M | -3.09M | -8.77M | 12.41M | -3.62M | -4.51M | -11.21M | 11.12M | 3.25M | -2.56M | -12.59M | 14.85M | 8.02M | 5.55M | -17.43M | 8.53M | 3.18M | 1.22M | -22.69M | 4.34M | 5.18M | -5.25M | -16.61M | 4.70M | -0.26M | -0.36M | -4.22M | 12.29M | 9.82M | 9.40M | -5.53M | 17.10M | -6.08M | -2.61M | -8.81M | 11.68M | -26.96M | -7.61M | -15.38M | 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)
|
| -2.97M | -3.40M | 9.52M | 0.02M | -7.99M | -5.71M | 10.72M | -1.91M | -1.17M | -6.68M | 14.63M | -1.65M | 4.78M | -13.34M | 19.77M | -3.48M | 8.02M | -23.11M | 9.91M | -0.29M | 2.70M | -14.03M | 0.66M | 5.08M | -7.63M | -3.49M | 4.78M | 6.84M | -0.81M | 0.88M | -1.48M | 7.44M | 9.84M | -11.67M | 1.56M | 3.99M | 3.93M | -3.08M | 2.83M | -26.75M | 21.49M | -1.36M | 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)
|
| 0.24M | 2.06M | 0.07M | -1.57M | 3.21M | -1.31M | 0.89M | -1.27M | 2.24M | 0.49M | -0.98M | -0.73M | -0.48M | -2.37M | 0.83M | 0.04M | 2.76M | -6.71M | 3.41M | 0.23M | 1.34M | -1.29M | -0.05M | -0.15M | -0.33M | 0.52M | 4.32M | -8.55M | 4.23M | 12.48M | -0.39M | 0.39M | -8.89M | -1.45M | 0.26M | | 0.33M | -5.45M | 5.83M | -6.48M | 9.09M | -1.83M | 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)
|
| -0.05M | 0.86M | 1.29M | 0.48M | -1.30M | -1.21M | 1.49M | -1.80M | -0.41M | 3.11M | -0.32M | -0.15M | -0.43M | -2.20M | -0.27M | 0.17M | -2.66M | 1.62M | 1.90M | -2.29M | -0.08M | -0.29M | -0.15M | 0.07M | 0.14M | 5.58M | -0.36M | -0.65M | 1.22M | -0.75M | 1.76M | -1.55M | 0.10M | 0.27M | -0.03M | 3.42M | 1.98M | -3.17M | 1.14M | -3.97M | 3.04M | -6.58M | 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)
|
| 1.40M | 1.40M | 1.43M | 1.61M | 1.66M | 1.06M | 1.68M | 0.78M | 1.07M | 1.11M | 3.12M | 4.08M | 2.71M | 3.73M | 2.22M | 2.10M | 2.37M | 3.12M | 1.89M | 3.21M | 1.93M | 8.45M | 1.76M | 4.43M | 1.01M | 2.51M | 2.26M | 4.01M | 3.42M | 3.80M | 7.64M | 3.18M | 7.95M | 7.81M | 5.28M | 7.14M | 7.07M | 11.85M | 7.38M | 5.17M | 2.42M | 2.91M | 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)
|
| 1.72M | 0.15M | 0.04M | 0.07M | 0.08M | 0.24M | 0.05M | 0.15M | 0.32M | 0.04M | 0.28M | 0.10M | 0.06M | 0.05M | 0.05M | 0.96M | 0.06M | 0.38M | 0.02M | 0.08M | 0.10M | 4.05M | 0.35M | 0.15M | 0.40M | 0.39M | 0.07M | 0.34M | 0.14M | 0.21M | 0.10M | 0.53M | 0.41M | 0.30M | 0.47M | 0.19M | 1.33M | 0.29M | 2.38M | 0.78M | 0.27M | 0.27M | 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)
|
| 0.00M | -0.43M | | | | 6.54M | | | | | | | 1.02M | -0.02M | | 195.61M | 0.75M | 0.10M | 3.46M | | | | 0.19M | | | | | 26.44M | 12.08M | 0.03M | | | | | 50.48M | 2.02M | 6.03M | 342.25M | | | | | | | | 17.80M | | | | | | | | 27.56M | | | | | | | 0.01M | 0.70M |
|
Cash from Investing Activities (Quarter)
|
| 0.32M | -0.82M | -1.39M | -1.54M | -1.58M | -7.35M | -1.64M | -0.63M | -0.75M | -1.07M | -2.84M | -3.98M | -3.68M | -3.66M | -2.17M | -196.76M | -3.06M | -2.84M | -5.33M | -3.14M | -1.83M | -4.40M | -1.59M | -4.28M | -0.66M | -2.12M | -2.18M | -30.11M | -15.36M | -3.62M | -7.55M | -2.65M | -7.54M | -7.61M | -55.29M | -8.97M | -11.77M | -353.91M | -4.99M | -4.39M | -2.15M | -2.64M | -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)
|
| 0.00M | -0.05M | 0.02M | 0.10M | 0.04M | -0.09M | 0.04M | 0.03M | 0.03M | -0.10M | 0.02M | -0.02M | 0.22M | -0.22M | 0.07M | 0.74M | -0.38M | -0.34M | 0.01M | 0.03M | 0.04M | -0.08M | 0.04M | 0.10M | 0.07M | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| -22.75M | -0.71M | 22.50M | 8.72M | -26.74M | -23.55M | 46.29M | -15.00M | -28.57M | -12.66M | 9.67M | -10.52M | -0.43M | -1.20M | 0.16M | 186.75M | -33.26M | -0.92M | 17.66M | -4.50M | -28.81M | -32.40M | 28.29M | -8.45M | -30.57M | -66.61M | 56.92M | 18.60M | -21.10M | -66.82M | 85.99M | -27.86M | -18.98M | -16.94M | 92.31M | -15.62M | -18.26M | 290.80M | 45.05M | -53.53M | -65.64M | -90.12M | 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)
|
| 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.71M | 0.84M | 0.84M | 0.84M | 0.84M | 0.85M | 0.85M | 0.85M | 0.79M | 0.90M | 0.91M | 0.91M | 0.91M | 1.02M | 1.03M | 1.03M | 1.03M | 1.15M | 1.15M | 1.16M | 1.16M | 1.28M | 1.28M | 1.28M | 1.29M | 1.40M | 1.40M | 1.41M | 1.41M | 1.53M | 1.53M | 1.53M | 1.53M | 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)
|
| 1.36M | -0.14M | 0.99M | 0.11M | -1.21M | 0.43M | 0.61M | -0.81M | 0.99M | -0.02M | -1.34M | 0.13M | 1.35M | 0.55M | -0.31M | 0.85M | -1.93M | -1.15M | -2.29M | 1.35M | -1.20M | -0.14M | 1.09M | -2.00M | -0.50M | 1.50M | 0.57M | 1.62M | 1.43M | -2.17M | 0.18M | -2.17M | 0.50M | 0.40M | 0.32M | 0.50M | -1.19M | 0.54M | -3.52M | 2.36M | 2.03M | 1.08M | -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)
|
| 4.23M | 5.86M | -1.86M | -2.24M | -0.87M | -14.99M | 27.57M | -4.34M | 4.79M | 9.98M | -14.80M | -15.65M | 35.76M | 10.36M | -21.71M | -4.89M | 1.28M | 0.89M | -2.87M | -2.14M | 8.13M | -15.73M | 22.73M | -4.68M | 11.51M | -39.69M | 53.87M | 3.98M | -5.57M | -43.70M | 50.48M | -32.25M | 5.28M | -14.84M | 4.98M | 9.17M | 12.09M | -17.97M | 42.11M | -2.42M | 11.51M | -43.32M | 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)
|
| 23.90M | 6.13M | -25.40M | -11.13M | 27.01M | 14.42M | -19.39M | 11.32M | 32.06M | 22.61M | -23.41M | -5.35M | 35.80M | 10.94M | -21.61M | 2.16M | 37.16M | 2.68M | -14.79M | 0.93M | 38.05M | 12.75M | -6.81M | 5.62M | 42.24M | 25.03M | -3.70M | 9.85M | 26.04M | 25.12M | -35.79M | -2.75M | 23.35M | 1.52M | -37.65M | 26.12M | 36.25M | 32.75M | -1.80M | 47.97M | 74.85M | 45.45M | -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)
|
| 2.87M | 6.00M | -2.85M | -2.34M | 0.35M | -15.42M | 26.96M | -3.53M | 3.81M | 9.99M | -13.46M | -15.78M | 34.41M | 9.80M | -21.39M | -5.75M | 3.21M | 2.04M | -0.58M | -3.49M | 9.34M | -15.60M | 21.64M | -2.69M | 12.02M | -41.19M | 53.29M | 2.35M | -7.00M | -41.52M | 50.30M | -30.08M | 4.78M | -15.23M | 4.66M | 8.67M | 13.28M | -18.50M | 45.63M | -4.79M | 9.48M | -44.40M | 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 |