|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.93M | 10.61M | 0.29M | 18.01M | 17.44M | 11.53M | 0.82M | 17.02M | 18.22M | 29.92M | -0.14M | 16.70M | 19.63M | 32.05M | -1.02M | 18.45M | 20.62M | 33.62M | -14.80M | 12.87M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 1.49M | 0.41M | 0.03M | 0.30M | 1.90M | 0.34M | 0.00M | 0.36M | 2.44M | 0.38M | 0.01M | 0.55M | 2.19M | 2.27M | 0.12M | 2.38M | 2.61M | 0.56M | 4.68M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | 0.03M | | | | | | | | | | | | 0.02M | -0.00M | | 1.47M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -62.92M | 44.84M | -30.21M | -7.21M | 34.36M | 30.84M | -26.52M | 3.32M | 33.20M | 57.22M | 8.98M | -51.33M | -0.94M | 53.38M | 5.21M | -53.82M | 38.43M | 76.13M | -22.08M | -55.88M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.34M | 1.36M | 1.51M | 1.52M | 1.55M | 1.64M | 1.68M | 1.73M | 1.87M | 1.84M | 1.85M | 1.91M | 1.90M | 1.94M | 1.96M | 2.04M | 2.10M | 2.16M | 2.17M | 2.26M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.71M | -84.59M | 100.59M | 10.57M | -72.33M | -30.70M | 24.18M | 10.04M | 7.16M | -33.81M | 28.96M | 11.20M | 42.18M | -19.22M | 26.76M | 2.88M | 36.44M | -51.99M | 44.99M | 7.88M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | 0.00M | -0.15M | -0.01M | 0.23M | 3.71M | -2.88M | 0.32M | -0.43M | 1.32M | -0.90M | -1.30M | -0.17M | 2.56M | 0.85M | -2.70M | 0.91M | 1.59M | -1.56M | 1.13M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.74M | -51.05M | 0.05M | 83.75M | -50.70M | -31.72M | 13.94M | 2.56M | -22.95M | 2.27M | 16.98M | 13.16M | -30.39M | 55.41M | -0.94M | 1.31M | 6.96M | 15.27M | 25.12M | 9.50M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27M | 3.40M | 0.22M | 3.32M | -2.64M | -1.96M | 0.11M | 3.77M | -3.71M | -8.77M | 0.26M | 6.54M | -1.61M | 0.13M | -0.57M | 3.56M | -0.65M | -2.64M | 10.30M | 3.23M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.30M | 2.11M | 1.73M | 1.55M | 1.73M | 1.74M | 0.82M | -2.98M | -0.49M | 1.31M | 1.81M | -2.79M | 6.05M | -4.81M | 10.80M | -3.73M | -2.09M | -5.03M | 1.75M | -4.83M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 1.78M | 6.75M | 1.65M | 3.05M | 4.51M | 3.00M | 2.81M | 2.31M | 3.71M | 2.78M | 4.93M | 3.29M | 3.16M | 4.51M | 4.41M | 4.36M | 5.50M | 5.73M | 5.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.08M | 3.13M | 10.80M | 0.57M | 1.47M | 5.90M | 0.23M | 0.28M | 0.29M | 9.55M | 8.29M | 2.32M | 0.26M | 12.45M | 5.68M | 7.45M | 2.58M | 0.27M | 6.65M | 14.54M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.23M | 20.45M | 20.50M | 18.88M | 3.09M | 18.68M | -2.04M | -4.32M | -11.18M | -37.64M | 14.12M | 42.89M | -27.98M | 9.76M | -31.98M | 58.09M | 1.27M | 3.38M | 3.28M | 19.38M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | | 0.41M | | 0.30M | | 0.34M | 0.00M | 0.36M | | 0.38M | 0.01M | 0.55M | | 0.69M | 0.12M | 2.38M | | 0.56M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.25M | -8.88M | -14.09M | -22.37M | -13.57M | -10.16M | -10.76M | -12.46M | -14.17M | -7.18M | -10.11M | -9.39M | -12.36M | -9.27M | -12.80M | -10.12M | -10.83M | -19.22M | -22.98M | -17.21M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 2.25M | 2.23M | 2.19M | 2.13M | 1.97M | 2.07M | 2.01M | 2.02M | 1.98M | 1.97M | 1.96M | 2.09M | 2.08M | 2.06M | 2.05M | 2.06M | 2.02M | 1.98M | 1.94M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.05M | 56.41M | -23.79M | -10.70M | 23.88M | 39.36M | -39.32M | -13.46M | 7.84M | 12.40M | 12.99M | -17.83M | -41.28M | 53.87M | -39.56M | -5.85M | 28.86M | 60.29M | -41.78M | -53.70M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -64.72M | 43.06M | -36.96M | -8.86M | 31.31M | 26.32M | -29.51M | 0.51M | 30.89M | 53.51M | 6.20M | -56.26M | -4.23M | 50.22M | 0.70M | -58.23M | 34.07M | 70.64M | -27.81M | -61.38M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.05M | 56.41M | -23.79M | -10.70M | 23.88M | 39.36M | -39.32M | -13.46M | 7.84M | 12.40M | 12.99M | -17.83M | -41.28M | 53.87M | -39.56M | -5.85M | 28.86M | 60.29M | -41.78M | -53.70M |