|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.08M | 16.63M | 14.13M | 10.20M | 10.58M | 19.70M | 18.00M | 10.73M | 11.61M | 23.43M | 23.22M | 14.88M | 13.83M | 28.88M | 24.12M | 15.02M | 16.33M | 29.18M | 22.60M | 14.31M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 0.80M | 0.86M | 1.05M | 1.11M | 0.59M | 1.08M | 1.08M | 1.06M | 0.96M | 1.26M | 1.29M | 1.37M | 1.47M | 1.83M | 1.72M | 1.48M | 2.21M | 2.38M | 1.85M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.73M | 1.47M | 8.18M | -9.88M | 0.14M | 1.55M | -1.85M | 1.85M | -1.55M | 2.14M | -2.48M | 0.34M | 0.09M | 2.54M | -2.90M | -0.23M | 34.97M | 3.03M | 10.95M | -15.14M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.19M | 14.82M | 25.26M | -1.37M | 4.13M | -9.39M | 28.20M | 25.74M | 32.86M | 34.87M | 57.76M | 24.98M | 41.89M | 17.59M | 41.63M | 21.04M | 30.84M | 31.49M | 39.54M | 35.56M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.48M | 0.47M | 0.47M | 0.48M | 0.48M | 0.47M | 0.50M | 0.53M | 0.53M | 0.58M | 0.77M | 0.82M | 0.78M | 0.82M | 0.95M | 0.92M | 0.92M | 0.96M | 1.04M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.93M | 5.93M | 5.95M | 5.97M | 6.27M | 6.56M | 6.81M | 7.00M | 7.07M | 7.11M | 7.40M | 8.34M | 8.95M | 9.33M | 9.93M | 10.11M | 10.58M | 12.29M | 13.26M | 13.41M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.20M | 0.32M | -0.91M | 11.44M | 19.68M | 15.86M | -7.38M | -6.14M | 4.05M | 9.05M | -13.96M | -17.59M | 1.10M | 10.58M | -11.19M | -5.54M | 17.39M | 2.65M | -7.79M | -7.67M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.47M | 4.08M | 2.38M | 5.85M | 17.72M | 10.00M | 8.07M | -11.48M | -11.31M | -11.84M | -8.91M | -4.91M | 5.74M | 6.04M | 0.37M | -0.72M | 0.89M | 8.49M | -3.29M | -7.51M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.12M | 0.87M | 4.25M | 0.98M | 19.04M | -8.44M | 3.83M | -11.62M | 4.63M | -0.54M | 6.96M | -20.75M | 13.51M | -7.30M | 3.08M | -11.81M | 18.47M | -3.81M | -7.20M | -6.56M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.39M | -10.16M | 4.77M | 3.80M | 4.31M | -11.04M | 2.44M | 4.95M | 2.92M | -9.07M | 1.93M | 6.54M | 11.32M | -8.95M | 1.66M | 5.59M | 2.17M | -6.74M | 2.53M | 5.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 5.39M | -4.34M | -1.69M | 0.85M | 6.64M | -4.61M | -0.27M | 1.53M | 8.26M | -7.26M | -2.81M | 0.43M | 9.81M | -9.47M | -2.98M | -2.17M | 9.83M | -5.75M | 0.77M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | 0.07M | -0.01M | 3.30M | -0.34M | 0.27M | -2.70M | 2.65M | 0.22M | 0.03M | -3.46M | 4.35M | -0.81M | -0.90M | 0.09M | 0.81M | 1.23M | -2.27M | -0.77M | 3.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | 2.15M | 4.75M | -5.89M | 27.49M | 11.64M | 9.03M | -16.82M | -1.50M | 4.77M | -1.80M | -0.08M | 37.26M | 10.65M | -9.55M | 28.91M | 11.09M | 1.49M | 22.85M | 14.32M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.00M | | 1.20M | 1.40M | 19.00M | | | | | | 3.35M | 75.50M | 4.60M | 25.40M | | 18.00M | 44.00M | 151.33M | 11.18M | 4.60M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.37M | -2.13M | -5.79M | -10.12M | -31.71M | -11.53M | -8.85M | -11.58M | -9.28M | -7.83M | -12.11M | -86.44M | -16.12M | -35.80M | -10.53M | -26.49M | -55.13M | -164.54M | -21.27M | -18.80M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M | -10.47M | -17.89M | 28.13M | 7.64M | 23.42M | -21.42M | -11.93M | -22.16M | -27.55M | -41.73M | 56.23M | -24.35M | 19.95M | -32.47M | 6.24M | 21.08M | 142.45M | -22.36M | -18.97M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 2.60M | 2.76M | 2.75M | 2.96M | 2.96M | 2.94M | 2.94M | 3.16M | 3.16M | 3.38M | 3.35M | 3.35M | 3.36M | 3.76M | 3.76M | 3.75M | 3.75M | 3.97M | 3.97M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.97M | 2.22M | 1.58M | 16.64M | -19.94M | 2.50M | -2.07M | 2.22M | 1.42M | -0.52M | 3.92M | -5.23M | 1.41M | 1.73M | -1.36M | 0.78M | -3.20M | 9.40M | -4.09M | -2.21M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.35M | 12.67M | 20.51M | 4.51M | -23.37M | -21.04M | 19.17M | 42.56M | 34.36M | 30.09M | 59.56M | 25.06M | 4.62M | 6.94M | 51.19M | -7.88M | 19.76M | 30.00M | 16.69M | 21.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.97M | 2.22M | 1.58M | 16.64M | -19.94M | 2.50M | -2.07M | 2.22M | 1.42M | -0.52M | 3.92M | -5.23M | 1.41M | 1.73M | -1.36M | 0.78M | -3.20M | 9.40M | -4.09M | -2.21M |