|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 81.81M | 33.38M | 37.62M | 27.52M | 43.41M | 17.13M | 30.49M | 13.97M | 20.27M | 5.46M | 26.53M | -9.20M | 11.84M | 4.84M | 22.21M | 12.57M | -4.63M | -24.62M | 1.28M | 42.81M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.91M | 2.31M | 2.20M | -1.97M | 0.05M | 2.42M | 2.69M | -2.71M | 6.64M | 1.50M | 4.75M | 2.94M | -7.58M | 2.62M | 3.88M | -5.08M | 10.31M | 1.90M | -1.26M | 2.55M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.44M | -12.29M | 12.61M | 7.24M | -1.42M | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 2.16M | 0.72M | 16.19M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89.37M | 23.02M | 84.77M | -1.44M | 98.90M | -0.60M | 101.42M | 50.41M | 99.22M | -15.80M | 77.68M | 37.58M | 69.52M | -4.39M | 98.09M | 22.98M | 102.22M | -53.43M | 51.26M | 94.67M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.69M | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.22M | 0.48M | 0.43M | 0.41M | 0.43M | 15.01M | 0.43M | 0.43M | 0.43M | 0.44M | 0.44M | 0.44M | -43.30M | 0.44M | 0.44M | 0.44M | -43.68M | 15.30M | 0.44M | 0.23M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.67M | 25.79M | 25.57M | 25.93M | 26.28M | 24.79M | 25.57M | 26.44M | 27.68M | 26.67M | 27.76M | 28.34M | 28.98M | 29.15M | 30.23M | 30.99M | 31.86M | 30.20M | 30.52M | 31.04M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.94M | 21.31M | -5.75M | 38.48M | 20.89M | 17.76M | -43.76M | -2.44M | 4.55M | 17.91M | -34.57M | 2.58M | 5.68M | 20.96M | -28.93M | -4.29M | 11.89M | 28.56M | -28.81M | -0.41M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.51M | 3.02M | -14.26M | 1.50M | 44.44M | -34.39M | -0.01M | -3.44M | 33.45M | -22.19M | -6.91M | 1.28M | 24.62M | -2.68M | -16.45M | -22.04M | 48.73M | -12.40M | -31.20M | 4.75M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.37M | -23.69M | 15.90M | 5.69M | 3.38M | 2.24M | 30.32M | -20.58M | -4.79M | -4.83M | 3.74M | -13.98M | 8.49M | 12.48M | 6.67M | -9.09M | -6.61M | 5.56M | -6.77M | -5.96M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.81M | 4.39M | | | 2.43M | 5.25M | | | 7.36M | 7.74M | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.36M | 1.40M | 25.47M | -21.80M | -2.30M | 2.47M | 10.10M | -7.08M | 5.55M | -1.36M | 15.55M | 8.74M | -30.47M | 11.45M | -0.00M | 1.39M | -10.77M | -5.39M | 7.34M | -10.26M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.91M | 3.05M | 27.39M | 29.54M | -52.56M | 21.78M | 27.10M | -45.01M | 5.77M | 24.72M | -21.16M | 77.26M | 47.47M | 38.95M | 38.12M | -71.62M | -4.45M | 35.49M | -33.54M | 88.13M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148.94M | 0.04M | 0.63M | -0.63M | 0.06M | 0.17M | 0.06M | 0.50M | 0.34M | 0.08M | 0.01M | 0.65M | 2.39M | 0.13M | 0.76M | 0.94M | -1.33M | 1.32M | -1.09M | 1.07M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.96M | -15.54M | -15.69M | -29.03M | -38.24M | -21.46M | -26.68M | -38.51M | -37.67M | -24.60M | -26.39M | -28.96M | -44.38M | -38.75M | -37.34M | -35.29M | -45.32M | -34.09M | -26.42M | -26.08M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.29M | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -303.39M | -26.21M | -115.23M | -24.47M | -40.33M | 15.66M | -64.04M | -38.86M | -58.85M | 29.16M | -52.60M | -9.37M | -24.96M | 42.65M | -61.94M | 11.78M | -27.08M | 56.82M | -25.21M | -51.11M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 23.90M | 30.72M | 30.28M | 29.93M | 29.51M | 28.97M | 28.86M | 28.73M | 29.34M | 29.00M | 28.87M | 28.88M | 6.11M | 5.80M | 5.60M | 5.59M | 6.28M | 5.68M | 5.61M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -239.99M | -18.73M | -46.16M | -54.94M | 20.33M | -6.40M | 10.70M | -26.95M | 2.69M | -11.23M | -1.31M | -0.75M | 0.18M | -0.50M | -1.19M | -0.53M | 29.83M | -30.71M | -0.37M | 17.48M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.45M | 19.98M | 57.38M | -30.98M | 151.46M | -22.38M | 74.32M | 95.42M | 93.45M | -40.52M | 98.83M | -39.69M | 22.05M | -43.35M | 59.97M | 94.61M | 106.67M | -88.92M | 84.80M | 6.55M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -239.99M | -18.73M | -46.16M | -54.94M | 20.33M | -6.40M | 10.70M | -26.95M | 2.69M | -11.23M | -1.31M | -0.75M | 0.18M | -0.50M | -1.19M | -0.53M | 29.83M | -30.71M | -0.37M | 17.48M |