|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.36M | 23.14M | 19.77M | 24.89M | 23.93M | 20.95M | 11.38M | 27.41M | 18.25M | 18.43M | 33.06M | 17.47M | 23.18M | 19.06M | | 8.20M | 13.81M | 7.33M | -12.24M | 7.30M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -1.21M | 3.00M | 0.95M | | 11.18M | -11.17M | 1.72M | -0.86M | 7.31M | -7.27M | 0.03M | 8.73M | 3.81M | | 3.40M | -3.38M | 9.71M | 3.47M | 4.10M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.74M | 0.85M | 7.06M | -0.87M | 0.10M | -0.60M | 0.30M | -2.90M | -0.04M | -0.64M | -10.22M | 1.09M | -3.02M | -1.40M | | -4.60M | 0.40M | 8.33M | -7.63M | -2.10M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | -0.73M | 0.15M | 1.09M | 1.70M | 1.50M | 0.49M | -0.29M | 2.20M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.45M | 39.55M | 50.27M | -7.79M | 37.67M | 33.61M | 25.85M | 16.08M | 26.61M | 36.62M | 51.89M | 30.55M | 21.63M | 25.52M | | 16.10M | 37.01M | 30.20M | 5.70M | 7.50M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.20M | 0.71M | 0.71M | 0.10M | 0.10M | 1.02M | 1.17M | 0.20M | 0.30M | 0.79M | 0.80M | 0.30M | 0.20M | | 0.90M | 0.10M | 0.30M | 0.90M | 1.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | 10.00M | 9.89M | 9.90M | 10.00M | 8.90M | 9.05M | 9.20M | 8.40M | 8.60M | 9.38M | 9.74M | 9.70M | 9.60M | | 10.40M | 10.42M | 10.56M | 11.52M | 11.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.25M | -3.47M | 1.10M | 3.57M | -2.45M | -0.38M | 1.84M | 2.37M | -2.08M | -6.64M | 4.45M | -1.65M | -4.98M | 0.92M | | 1.70M | 4.27M | 0.07M | 3.56M | -0.90M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.39M | 3.48M | 3.45M | -11.68M | 2.03M | 2.80M | 3.19M | -7.58M | -5.73M | -2.22M | -0.50M | -2.16M | -0.10M | 0.16M | | | -0.75M | 2.17M | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38M | 14.99M | -13.58M | -2.18M | -6.22M | -10.34M | 2.47M | -11.80M | 18.28M | -4.51M | -30.86M | -11.45M | 11.42M | -0.01M | | -9.00M | 7.62M | 12.06M | -9.78M | -17.90M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.87M | -0.77M | -8.38M | 2.35M | 1.36M | 3.65M | 0.96M | 0.22M | -3.23M | 2.82M | 1.35M | 9.39M | -8.90M | 0.86M | | | 3.10M | -5.66M | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.04M | 0.61M | -2.02M | 3.37M | 2.62M | -0.04M | 6.76M | -5.02M | 0.52M | -1.86M | -2.64M | -5.12M | 0.65M | -3.15M | | | 0.95M | -4.53M | 7.89M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 3.86M | 8.93M | 5.30M | 7.45M | 6.75M | 15.82M | 16.03M | 6.76M | 9.18M | 5.23M | 3.33M | 3.44M | 3.53M | | 3.30M | 5.96M | 12.09M | 14.25M | 12.10M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86M | 0.80M | 0.25M | 13.12M | | | | | 0.08M | | 0.22M | | 1.00M | 0.05M | 0.01M | 0.04M | 3.80M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.67M | -0.91M | -0.02M | 0.70M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.05M | 5.09M | 5.43M | 4.85M | 4.63M | 4.03M | 3.56M | 3.35M | 2.92M | 0.42M | 2.61M | 2.52M | 5.02M | 2.85M | | 1.80M | 3.03M | 1.38M | 1.90M | 1.60M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.22M | 1.11M | -3.60M | 1.71M | -2.49M | -2.63M | -77.50M | -12.74M | -3.83M | -10.06M | -3.47M | -1.17M | 0.10M | 0.41M | | -1.90M | -3.29M | -10.64M | -15.77M | -7.70M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.03M | 2.50M | 0.32M | 0.24M | | | -0.04M | 0.58M | 3.23M | -3.81M | 3.80M | -0.00M | -0.00M | 0.00M | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.10M | -3.41M | -6.56M | -60.97M | -63.77M | 63.51M | -47.57M | -93.22M | -101.06M | -23.75M | -7.37M | -17.85M | -15.46M | -9.21M | | -12.40M | -20.91M | -31.65M | -39.34M | -28.60M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M | 7.80M | 8.10M | | 8.00M | 7.90M | 7.80M | 7.70M | 7.90M | 7.90M | 7.80M | 7.80M | 7.90M | 8.00M | 7.80M | 7.40M | 2.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.57M | 37.25M | 40.11M | -67.05M | -28.59M | 94.49M | -99.22M | -89.88M | -78.29M | 2.81M | 40.95M | 11.53M | 6.27M | 16.72M | | 1.80M | 12.81M | -12.09M | -49.41M | -28.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.74M | 35.69M | 41.35M | -13.09M | 30.22M | 26.86M | 10.02M | 0.05M | 19.85M | 27.44M | 46.66M | 27.22M | 18.18M | 21.99M | | 12.80M | 31.04M | 18.11M | -8.55M | -4.60M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.57M | 37.25M | 40.11M | -67.05M | -28.59M | 94.49M | -99.22M | -89.88M | -78.29M | 2.81M | 41.05M | 11.53M | 6.27M | 16.72M | | 1.80M | 12.81M | -12.09M | -49.41M | -28.80M |