|
Net Income
|
20.41M | 15.34M | 27.39M | 15.01M | 16.46M | -24.71M | 27.29M | 25.77M | 21.27M | 72.37M | 11.56M | 28.40M | 5.48M | 20.78M | 20.17M | 15.33M | 7.92M | -2.09M | 8.54M | 11.40M | -0.67M | 26.81M | 28.10M | 44.13M | 43.94M | 23.59M | 63.06M | 65.12M | 10.03M | 33.65M | 34.93M | 32.68M | -7.95M | -5.04M | -17.40M | 38.93M | 22.25M | 0.35M | 23.33M | 31.35M | -2.64M |
|
Share-based Compensation
|
| | | | | 1.33M | 1.68M | 1.94M | 2.07M | 2.06M | 2.28M | 2.60M | 2.63M | 2.62M | 2.76M | 2.81M | 2.00M | 0.77M | 1.20M | 1.70M | 0.60M | 1.40M | 2.36M | 3.74M | 2.50M | 2.69M | 3.37M | 2.00M | 2.22M | 2.68M | 2.01M | 2.44M | 1.39M | 2.47M | 2.21M | 2.19M | 1.56M | 1.89M | 1.98M | 2.31M | 1.63M |
|
Deferred Taxes
|
| 2.28M | 10.55M | 14.15M | 4.51M | -17.67M | 11.71M | 8.79M | 19.98M | -47.99M | 1.74M | 5.10M | 1.97M | 0.74M | 3.75M | 6.36M | -0.96M | -0.71M | 11.20M | -0.70M | 1.39M | 5.72M | 2.24M | 5.58M | 3.42M | -6.53M | -0.52M | 3.08M | 6.14M | 7.53M | -0.17M | 4.06M | -2.83M | -10.42M | 1.11M | -0.36M | 2.89M | -12.63M | 4.05M | 2.59M | 7.82M |
|
Gains from Investment Securities
|
| -2.34M | 0.41M | -1.03M | -0.63M | 3.62M | -0.53M | 4.60M | 1.32M | 1.42M | 1.00M | -2.34M | 2.99M | 1.32M | 0.59M | -2.49M | -3.07M | -0.22M | 0.39M | 0.14M | 0.37M | 0.29M | 0.23M | 0.25M | 0.49M | -2.69M | -0.36M | 1.58M | 0.37M | 0.78M | 1.00M | 1.03M | 0.37M | 1.12M | 1.42M | 2.32M | 2.32M | 3.13M | 2.73M | 3.16M | 0.26M |
|
Cash from Restructuring
|
| | | | | | | | | | | | | | | | | -1.60M | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations
|
| 31.69M | 4.04M | 37.81M | 24.61M | 47.27M | 31.21M | 29.59M | 37.68M | 36.14M | 44.07M | 33.15M | 50.51M | 45.65M | 42.08M | 25.29M | 33.17M | 19.85M | 19.72M | 8.83M | 35.53M | 47.76M | 57.09M | 51.95M | 76.49M | 33.33M | 49.16M | 95.89M | 58.93M | 69.61M | 1.57M | 35.00M | 20.80M | 60.17M | -36.20M | 50.20M | 57.25M | 64.17M | 11.44M | 21.11M | 26.59M |
|
Amortization of Deferred Charges
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M |
|
Depreciation & Amortization (CF)
|
| 9.03M | 9.79M | 9.87M | 10.31M | 10.37M | 11.30M | 11.66M | 12.56M | 12.93M | 12.54M | 13.37M | 12.99M | 14.33M | 13.91M | 13.96M | 14.22M | 14.73M | 14.43M | 15.13M | 15.50M | 15.77M | 16.10M | 16.63M | 16.32M | 16.28M | 16.69M | 17.53M | 17.64M | 17.48M | 17.84M | 18.11M | 18.38M | 18.67M | 19.10M | 19.16M | 18.93M | 18.98M | 19.18M | 19.46M | 20.33M |
|
Change in Receivables
|
| -78.57M | -18.03M | 32.81M | 5.34M | -16.17M | 36.30M | -28.35M | 12.88M | 43.49M | -33.09M | -10.82M | -2.96M | 18.30M | -42.62M | 7.85M | -16.40M | -3.21M | 8.75M | -38.58M | 22.39M | 26.43M | 13.17M | 15.88M | 17.50M | 7.22M | 28.40M | 23.74M | -59.49M | -10.50M | -14.01M | -8.12M | -20.06M | 20.70M | 5.82M | 0.19M | -21.07M | -3.34M | 33.65M | -19.66M | 24.98M |
|
Change in Inventory
|
| -21.56M | 11.99M | -27.91M | 2.35M | -7.67M | -16.94M | 19.45M | -31.01M | 28.73M | -4.57M | -2.51M | -7.10M | 22.16M | 3.42M | -0.92M | 24.25M | 8.83M | -13.64M | 25.66M | -9.85M | 6.21M | -38.99M | -1.71M | 2.81M | 6.66M | 1.89M | -4.90M | 2.98M | 57.07M | 9.13M | 1.35M | 3.60M | -17.37M | -20.91M | -15.09M | 37.61M | -1.05M | 10.47M | -1.09M | -12.64M |
|
Change in Account Payables
|
| -4.18M | -17.10M | 13.24M | 3.70M | 24.01M | -0.18M | -13.98M | -19.74M | 41.98M | -15.65M | -14.53M | 19.51M | 12.96M | -30.67M | 0.09M | 17.74M | -7.49M | -9.75M | -31.47M | 31.29M | 8.60M | -13.78M | 20.60M | 20.23M | -11.37M | 9.90M | 42.53M | -18.67M | 22.09M | -54.49M | 8.61M | -4.25M | 29.37M | -52.99M | -8.69M | 17.99M | 13.08M | 19.36M | -6.94M | 4.12M |
|
Change in Accured Expenses
|
| 3.68M | -7.09M | 0.19M | -2.79M | 9.97M | -2.82M | 2.60M | 2.46M | 7.38M | -9.63M | 2.83M | -2.90M | 3.59M | -7.23M | 5.46M | -2.70M | -0.09M | 2.91M | 3.02M | 1.84M | 6.12M | 0.91M | 3.66M | 1.84M | 8.24M | -11.72M | 2.90M | 1.16M | 4.54M | -8.41M | 2.66M | -2.04M | 2.22M | 2.15M | 4.00M | 4.84M | -8.56M | -4.95M | 5.51M | 8.35M |
|
Change in Taxes
|
| | | | | 0.09M | 5.15M | -0.20M | -5.02M | -0.02M | 0.82M | 2.44M | -3.26M | -7.13M | -0.40M | 2.42M | -1.99M | 0.67M | 7.65M | 0.47M | 3.63M | -1.52M | | | -11.95M | 0.61M | | | 13.98M | -23.68M | -8.75M | 0.42M | 0.06M | -0.06M | -7.10M | 0.07M | -0.57M | 0.61M | 1.54M | 13.20M | 8.52M |
|
Other Working Capital Changes
|
| 13.33M | | | | 30.07M | | | -0.78M | 32.41M | -0.07M | -14.70M | -0.13M | 13.74M | -1.86M | -17.51M | -1.24M | 22.18M | -6.63M | -7.81M | 0.91M | 21.98M | -6.80M | -16.63M | 0.19M | -0.39M | -0.32M | -0.83M | 0.95M | 31.87M | -8.76M | -23.34M | 0.08M | 13.26M | -4.39M | -10.14M | 0.37M | 36.02M | -10.96M | -24.72M | -1.18M |
|
Capital Expenditures
|
| 29.25M | 24.63M | 14.67M | 17.57M | 27.15M | 33.21M | 14.57M | 19.42M | 19.23M | 30.71M | 22.71M | 19.23M | 36.56M | 39.51M | 31.69M | 35.19M | 43.94M | 34.10M | 17.50M | 15.96M | 15.36M | 14.18M | 10.30M | 12.99M | 19.34M | 21.02M | 17.76M | 22.23M | 28.44M | 24.60M | 19.29M | 25.13M | 38.35M | 35.39M | 33.49M | 30.49M | 34.35M | 34.06M | 28.27M | 26.52M |
|
Acquisitions
|
| | | | | | | | | | | | | | | | | | | | | | 9.52M | | | | 98.59M | -1.13M | | | | | | | | | | | | | |
|
Cash from Investing Activities
|
| -29.77M | -24.83M | -14.79M | -17.70M | -29.06M | -33.34M | -18.51M | -20.75M | -20.65M | -31.71M | -22.96M | -19.63M | -37.88M | -40.10M | -32.39M | -36.10M | -44.54M | -34.48M | -17.64M | -16.33M | -15.64M | -23.93M | -10.55M | -13.49M | -19.59M | -119.90M | -17.55M | -22.60M | -29.22M | -25.61M | -20.32M | -25.50M | -39.47M | -36.81M | -35.81M | -32.81M | -37.48M | -36.79M | -31.42M | -26.78M |
|
Other financing activities
|
| -0.16M | | | | 0.11M | | | | | 1.36M | | | -0.00M | | | | | 0.42M | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities
|
| -1.92M | 20.79M | -23.02M | 31.05M | -41.98M | -0.04M | -0.03M | -0.02M | -0.04M | -38.43M | -22.83M | -27.39M | -18.16M | -3.98M | 16.35M | -4.08M | 21.69M | 38.47M | 50.72M | -75.18M | -38.20M | -29.64M | -51.27M | -60.01M | -5.87M | 74.95M | -80.35M | -28.94M | -34.10M | -5.13M | -5.97M | 16.27M | -13.04M | 63.87M | -22.92M | -19.25M | -24.42M | 14.13M | 20.42M | 5.45M |
|
Dividends Paid - Common
|
| | | | | | | | | | | | | | | | | | | | | | | | 3.52M | 3.52M | 3.52M | 3.52M | 4.05M | 3.99M | 4.02M | 3.98M | 4.35M | 4.30M | 4.29M | 4.29M | 4.28M | 4.28M | 4.29M | 4.29M | 4.30M |
|
Change in Cash
|
| | | | 37.96M | -23.77M | -2.17M | 11.05M | 16.91M | 15.45M | -26.08M | -12.64M | 3.49M | -10.40M | -2.00M | 9.25M | -7.01M | -3.00M | 23.70M | 41.91M | -55.98M | -6.08M | 3.52M | -9.87M | 2.99M | 7.86M | 4.21M | -2.01M | 7.40M | 6.29M | -29.16M | 8.71M | 11.57M | 7.66M | -9.13M | -8.53M | 5.19M | 2.27M | -11.22M | 10.10M | 5.25M |
|
Free Cash Flow
|
| 2.44M | -20.59M | 23.15M | 7.05M | 20.12M | -2.01M | 15.02M | 18.26M | 16.90M | 13.35M | 10.44M | 31.29M | 9.09M | 2.56M | -6.40M | -2.01M | -24.09M | -14.38M | -8.67M | 19.57M | 32.41M | 42.91M | 41.64M | 63.49M | 13.99M | 28.14M | 78.13M | 36.70M | 41.17M | -23.03M | 15.71M | -4.33M | 21.82M | -71.59M | 16.70M | 26.76M | 29.82M | -22.62M | -7.16M | 0.07M |
|
Net Cash Flow
|
| | | | 37.96M | -23.77M | -2.17M | 11.05M | 16.91M | 15.45M | -26.08M | -12.64M | 3.49M | -10.40M | -2.00M | 9.25M | -7.01M | -3.00M | 23.70M | 41.91M | -55.98M | -6.08M | 3.52M | -9.87M | 2.99M | 7.86M | 4.21M | -2.01M | 7.40M | 6.29M | -29.16M | 8.71M | 11.57M | 7.66M | -9.13M | -8.53M | 5.19M | 2.27M | -11.22M | 10.10M | 5.25M |