|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.05M | 22.39M | 21.79M | 25.40M | 23.21M | 17.56M | 14.20M | 19.70M | 25.60M | 21.63M | 13.15M | 26.16M | 27.06M | 19.94M | 13.48M | 24.79M | 24.74M | 20.71M | 17.22M | 33.17M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 1.11M | 1.38M | 1.41M | 1.28M | 1.60M | 1.85M | 1.78M | 1.79M | 1.60M | 1.95M | 2.25M | 2.00M | 2.28M | 2.21M | 2.46M | 2.43M | 2.24M | 2.64M | 2.65M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | -3.21M | | | | 1.66M | -0.17M | -0.68M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 1.60M | 0.57M | 1.07M | 1.02M | 0.59M | -0.10M | 1.35M | 0.57M | 0.03M | 0.27M | 0.14M | 0.42M | 1.08M | 0.40M | 0.66M | 0.17M | 0.63M | 0.24M | 1.56M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.99M | 48.92M | -38.28M | 29.89M | 24.08M | 19.20M | 19.50M | 115.94M | 50.22M | 12.29M | 57.28M | 38.39M | 52.94M | 25.25M | -52.39M | 26.26M | 64.15M | 27.42M | 14.27M | -63.81M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.95M | 3.04M | 2.99M | 2.99M | 3.02M | 2.98M | 3.07M | 3.09M | 3.29M | 3.20M | 3.27M | 0.22M | 0.21M | 3.17M | 3.10M | 0.20M | 0.20M | 2.85M | 2.80M | 0.15M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.37M | 23.75M | 27.18M | 10.89M | 3.72M | -35.78M | 11.46M | -27.84M | -4.50M | 19.27M | -79.31M | 71.71M | -13.33M | 27.44M | -7.05M | 33.72M | -20.16M | 31.94M | 13.70M | 66.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.29M | 31.18M | 28.05M | -11.44M | -9.84M | -4.63M | -9.37M | -39.58M | -17.49M | -18.06M | -0.28M | 12.71M | -22.92M | -18.64M | 56.74M | -18.30M | 1.53M | 8.55M | 50.73M | 10.80M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.86M | 64.81M | -10.49M | 7.05M | -19.82M | -25.79M | 5.86M | 38.73M | -12.94M | -0.50M | -45.13M | 98.30M | -24.03M | 7.31M | -26.96M | 30.33M | 8.54M | 26.17M | 58.09M | -18.76M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.09M | 8.29M | 5.23M | -9.80M | 6.01M | -16.16M | 2.45M | -8.81M | 5.64M | -11.07M | 6.02M | 0.17M | 3.46M | -3.66M | 7.76M | -14.63M | 6.38M | 11.19M | -1.08M | -8.17M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.79M | | 4.57M | -1.22M | -3.27M | | 6.25M | 7.41M | | | -0.20M | 6.02M | -2.42M | -6.09M | 2.67M | 1.47M | 0.71M | -0.55M | 0.78M | -1.85M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | 3.21M | 2.45M | 2.11M | 2.41M | 2.10M | 1.88M | 2.98M | 2.50M | 2.24M | 1.61M | 1.82M | 1.79M | 2.36M | 1.71M | 1.62M | 1.87M | 2.19M | 1.98M | 1.93M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50.00M | 53.28M | 47.33M | 100.00M | 108.76M | | | 96.84M | 53.22M | 50.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.48M | -3.14M | -2.45M | -2.11M | -2.41M | -2.10M | -1.88M | -2.98M | -51.19M | -104.15M | -51.61M | -51.82M | -6.26M | -5.60M | 104.69M | -1.62M | -53.76M | -6.48M | -3.04M | -3.31M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | | | | 0.57M | | | | 0.61M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47M | -27.20M | -0.17M | -0.29M | -0.38M | -10.36M | -5.74M | -3.79M | -2.50M | -3.70M | -3.05M | -5.94M | -7.39M | -8.84M | -48.17M | -20.35M | -9.29M | -15.56M | -8.19M | -5.42M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.22M | | | | | 2.11M | 2.10M | 2.10M | 2.10M | 2.64M | 2.63M | 2.63M | 2.63M | 3.91M | 3.81M | 3.80M | 3.78M | 5.04M | 5.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.94M | 18.58M | -40.90M | 27.49M | 21.29M | 6.74M | 11.88M | 109.17M | -3.47M | -95.56M | 2.62M | -19.37M | 39.30M | 10.81M | 4.14M | 4.29M | 1.10M | 5.38M | 3.04M | -72.54M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.47M | 45.71M | -40.74M | 27.78M | 21.67M | 17.10M | 17.62M | 112.96M | 47.73M | 10.05M | 55.68M | 36.57M | 51.16M | 22.89M | -54.10M | 24.64M | 62.28M | 25.23M | 12.28M | -65.74M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.94M | 18.58M | -40.90M | 27.49M | 21.29M | 6.74M | 11.88M | 109.17M | -3.47M | -95.56M | 2.62M | -19.37M | 39.30M | 10.81M | 4.14M | 4.29M | 1.10M | 5.38M | 3.04M | -72.54M |