|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.27M | 26.58M | 28.15M | 20.35M | 14.16M | 19.95M | 25.65M | 18.63M | 34.41M | 38.52M | 31.57M | 20.43M | 23.14M | 31.86M | 35.83M | 28.43M | 26.84M | 33.69M | 41.17M | 28.74M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27M | 1.11M | -1.08M | 1.27M | 1.19M | 0.99M | -0.95M | 1.33M | 0.88M | 0.02M | 0.00M | 0.02M | 1.10M | 1.75M | -1.75M | 2.64M | 1.30M | -0.00M | 0.03M | 0.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.34M | 0.70M | 0.85M | 2.36M | 1.55M | -1.70M | -0.95M | 3.90M | -3.29M | 3.88M | 0.32M | 3.86M | 2.73M | -0.29M | 4.47M | -4.88M | 2.15M | 2.29M | -0.69M | -0.15M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.29M | 0.33M | 0.25M | 0.26M | 0.29M | 0.28M | 0.21M | 0.46M | 0.39M | 0.39M | -0.31M | 0.35M | 0.37M | 0.48M | 0.45M | 0.58M | 0.57M | 0.71M | 0.48M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.68M | 16.47M | 40.78M | 33.66M | 38.03M | 18.88M | 33.03M | 27.87M | 6.96M | 10.80M | 38.75M | 11.16M | 45.81M | 24.70M | 63.70M | 64.52M | 45.06M | 64.58M | 92.38M | 27.72M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.66M | 9.86M | 9.92M | 10.53M | 10.21M | 10.27M | 10.21M | 11.01M | 11.57M | 10.41M | 10.34M | 10.93M | 10.88M | 10.94M | 11.02M | 11.38M | 11.84M | 11.95M | 12.18M | 12.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.71M | 7.80M | -1.15M | 0.49M | -7.63M | 5.17M | -0.72M | 1.06M | -4.46M | 6.10M | 0.90M | 4.09M | -1.85M | 7.40M | -8.79M | 8.35M | -3.10M | 1.78M | 12.07M | -7.77M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.02M | 1.47M | 1.92M | -0.22M | 1.21M | 0.29M | 1.18M | 1.66M | 0.54M | -0.60M | 1.36M | -1.35M | 0.74M | -0.55M | -1.28M | 0.38M | 0.38M | 1.06M | -0.55M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.27M | 9.53M | 0.66M | -5.80M | 0.34M | 1.17M | -2.08M | 12.34M | -8.54M | -1.13M | 1.56M | -2.75M | -3.07M | 5.68M | -0.89M | 3.44M | -2.39M | 2.85M | 2.43M | 4.68M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | -4.85M | 3.75M | -0.01M | 1.57M | -8.07M | 6.47M | -4.72M | 3.60M | -4.87M | 5.62M | -3.93M | 1.87M | -5.66M | 5.76M | 1.96M | -2.58M | -5.59M | 8.51M | -6.10M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | -7.16M | 4.20M | 0.98M | -1.59M | 0.42M | 2.12M | -7.43M | 12.87M | 8.56M | 9.19M | -28.13M | 4.62M | -0.85M | -6.18M | 2.39M | 6.31M | 7.25M | 13.37M | -26.17M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.03M | -0.43M | -2.46M | 1.91M | 0.07M | 0.01M | -0.60M | -2.63M | 5.66M | -3.62M | -1.99M | -1.63M | 5.77M | -3.28M | -2.46M | -0.24M | 5.97M | -5.24M | -3.06M | 0.94M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.09M | -9.34M | 1.34M | 115.41M | 35.17M | 2.20M | 84.68M | 44.18M | 49.34M | 39.31M | -53.36M | 153.25M | 38.44M | -2.89M | 137.94M | 58.48M | 31.10M | 87.38M | 54.65M | 63.70M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -36.98M | -39.10M | -30.41M | -38.60M | -35.05M | -41.37M | -45.32M | -45.37M | -49.16M | -38.66M | -47.36M | -53.59M | -47.41M | -61.48M | -63.96M | -59.93M | -67.37M | -50.96M | -54.36M | -64.84M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.48M | 21.04M | -8.59M | 2.76M | 2.19M | 23.19M | 3.72M | 21.24M | 38.33M | 26.76M | 16.18M | 47.89M | 4.54M | 23.36M | 13.14M | 5.60M | 16.88M | -14.59M | -32.19M | 29.88M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.09M | 16.34M | 26.88M | 29.51M | 25.71M | -0.12M | 14.62M | 26.85M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.36M | 12.40M | 14.70M | 13.48M | 13.48M | 13.50M | 14.70M | 14.69M | 14.70M | 16.00M | 15.90M | 15.90M | 15.90M | 16.00M | 17.50M | 17.63M | 17.76M | 17.90M | 19.40M | 19.56M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.79M | -1.59M | 1.78M | -2.18M | 5.16M | 0.70M | -8.57M | 3.74M | -3.87M | -1.10M | 7.58M | 5.47M | 2.93M | -13.42M | 12.89M | 10.19M | -5.43M | -0.98M | 5.83M | -7.25M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.42M | 25.80M | 39.44M | -81.75M | 2.86M | 16.68M | -51.66M | -16.32M | -42.37M | -28.51M | 92.12M | -142.09M | 7.38M | 27.60M | -74.23M | 6.03M | 13.96M | -22.81M | 37.73M | -35.98M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -29.79M | -1.59M | 1.78M | -2.18M | 5.16M | 0.70M | -8.57M | 3.74M | -3.87M | -1.10M | 7.58M | 5.47M | 2.93M | -13.42M | 12.89M | 10.19M | -5.43M | -0.98M | 5.83M | -7.25M |