|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | | | 0.53M | 0.23M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | | | | 2.83M | | 4.42M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 0.70M | 2.26M | 1.00M | 0.20M | 0.90M | 1.45M | 1.56M | 1.00M | 0.20M | 1.88M | 0.95M | 0.60M | 0.80M | | 1.01M | 0.20M | 0.90M | | 0.93M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.54M | 5.64M | 5.50M | 1.05M | -0.43M | 3.63M | 9.72M | -1.19M | 3.02M | 2.29M | 14.57M | -5.26M | 6.31M | 5.43M | | -2.65M | -2.93M | 5.25M | | 1.18M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | | | | 0.45M | | | | 0.71M | | | | 0.14M | | | | 0.19M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 3.18M | -1.86M | 0.01M | 4.28M | 3.06M | -6.89M | 1.49M | 1.27M | 1.27M | 4.37M | 0.16M | | 1.06M | 0.24M | 2.13M | 1.47M | 1.81M | 1.84M | 1.85M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.38M | | | | 17.97M | | | | -29.98M | | | | 34.73M | | | | 0.00M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.51M | 34.12M | 4.98M | 39.42M | 37.49M | 44.17M | 38.16M | 7.25M | 5.12M | 40.60M | 31.87M | 21.70M | 44.10M | 100.96M | | 24.83M | 46.74M | 88.10M | | 28.96M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.86M | 13.37M | 12.56M | 13.45M | 13.93M | 14.36M | 15.78M | 14.57M | 18.94M | 18.18M | 18.24M | 21.11M | 43.24M | 64.46M | | 21.80M | 44.92M | 67.87M | | 23.98M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.75M | 28.18M | -36.30M | -22.21M | 0.76M | -9.65M | -8.36M | -2.86M | 16.09M | 11.34M | -2.15M | -3.81M | 8.13M | -7.70M | | 0.47M | 8.10M | 11.45M | | 1.29M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.10M | -0.34M | 0.41M | 0.23M | -0.24M | -0.21M | -0.21M | -0.20M | 0.74M | -0.01M | 0.28M | 0.76M | 1.26M | | -0.15M | -0.26M | 0.50M | | 0.83M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.59M | 17.30M | -56.81M | -8.31M | 1.97M | 0.81M | -0.21M | -0.32M | -3.29M | 1.96M | -1.90M | 5.31M | 7.70M | 8.24M | | 9.24M | 3.55M | 3.71M | | 1.99M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.93M | 8.73M | -11.90M | -8.80M | 5.23M | 4.41M | -7.06M | -13.31M | 5.11M | 6.99M | -7.98M | -8.55M | -8.38M | -4.36M | | -12.11M | 1.27M | 6.23M | | -1.08M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.61M | -0.95M | 2.21M | -3.03M | 0.95M | 1.36M | 4.54M | -2.56M | 9.32M | -4.26M | 1.49M | -3.95M | 7.11M | 4.08M | | -4.83M | 4.69M | 1.66M | | -3.29M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.06M | 7.83M | 13.48M | 8.69M | 18.87M | 33.85M | 39.06M | 16.22M | 42.85M | 52.98M | 105.56M | 48.36M | 98.90M | 131.49M | | 1.73M | 69.86M | 119.04M | | 0.53M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.93M | 10.02M | 0.32M | 0.70M | 1.23M | 48.18M | 2.89M | 24.41M | 22.67M | 29.88M | 14.87M | 0.50M | 0.50M | 32.33M | | 9.48M | 17.05M | 30.65M | | 35.61M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.00M | 0.32M | 1.18M | | | 99.89M | 8.04M | 0.01M | 4.56M | 4.56M | 4.56M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.85M | 2.19M | -11.62M | -45.00M | -17.97M | 13.14M | -36.39M | 7.08M | -120.41M | -31.27M | -91.33M | -43.48M | -86.47M | -104.21M | | -24.08M | -53.52M | -89.18M | | 24.23M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.85M | | | 1.56M | | | | 0.95M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.18M | -19.08M | -7.13M | 4.31M | -22.20M | -2.52M | 7.63M | -28.41M | 68.52M | -9.77M | 54.36M | 22.44M | 41.36M | 36.15M | | -25.13M | -28.69M | -31.85M | | -46.89M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 0.97M | 1.17M | 1.09M | 1.47M | 1.44M | 1.44M | 1.44M | 1.44M | 2.89M | 4.34M | | 1.86M | 3.65M | 5.41M | | 1.76M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 17.22M | -13.78M | -1.27M | -2.68M | 54.79M | 9.41M | -14.08M | -46.77M | -0.43M | -5.09M | 0.66M | -1.01M | 32.90M | | -24.38M | -35.48M | -32.93M | | 6.30M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.44M | 26.29M | -8.50M | 30.73M | 18.62M | 10.32M | -0.90M | -8.97M | -37.73M | -12.38M | -73.69M | -26.66M | -54.80M | -30.53M | | 23.10M | -23.13M | -30.94M | | 28.43M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 17.22M | -13.78M | -1.27M | -2.68M | 54.79M | 9.41M | -14.08M | -46.77M | -0.43M | -5.09M | 0.66M | -1.01M | 32.90M | | -24.38M | -35.48M | -32.93M | | 6.30M |