|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.56M | 23.13M | 39.02M | 38.56M | 24.63M | 11.12M | 5.10M | 10.56M | 6.20M | 1.13M | 6.94M | 6.57M | 4.67M | 1.08M | 10.23M | 15.16M | 26.92M | 7.59M | 5.22M | 9.02M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.06M | | 0.18M | 0.20M | | | 0.26M | -0.20M | 0.40M | | | -1.90M | 0.34M | | 0.30M | -0.15M | 0.44M | -0.04M | 0.62M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.02M | 1.10M | -0.49M | -0.30M | -1.38M | -0.10M | 0.49M | 1.23M | 3.35M | -0.58M | 0.87M | 0.56M | 0.78M | -0.77M | -0.55M | -0.24M | 0.15M | 0.12M | -0.34M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.32M | 0.50M | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.74M | -9.50M | -32.58M | -43.51M | -33.75M | 21.88M | 41.46M | 13.19M | 33.25M | 20.70M | -5.56M | 12.20M | 11.56M | 17.90M | -13.55M | 13.35M | -31.56M | -8.29M | -0.15M | 4.64M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.42M | 13.63M | 6.43M | -4.95M | -9.44M | 33.01M | 46.56M | 23.75M | 38.87M | 21.83M | 1.38M | 18.77M | 16.23M | 18.98M | -3.32M | 28.50M | -17.01M | -0.70M | 5.07M | 13.66M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.69M | 3.71M | 3.64M | 3.63M | 3.51M | 3.35M | 3.22M | 3.26M | 3.47M | 3.71M | 3.87M | 3.84M | 4.00M | 4.43M | 4.60M | 4.69M | 4.66M | 4.55M | 4.41M | 4.39M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.57M | 5.64M | 7.13M | 0.48M | 0.47M | -12.86M | -2.92M | 0.49M | -2.94M | -20.07M | 12.20M | 5.68M | -2.93M | -8.87M | 30.35M | 3.47M | -4.54M | -14.12M | 16.79M | -0.70M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.89M | 2.51M | 45.49M | 65.40M | 5.21M | -26.47M | -34.69M | -3.37M | -29.82M | -9.16M | -1.61M | -3.15M | -0.54M | -2.64M | -2.64M | 23.14M | 18.61M | 34.51M | -13.31M | 7.94M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.75M | -13.23M | 20.04M | 20.39M | -29.16M | -21.52M | 2.07M | 6.71M | -4.20M | -12.92M | 0.06M | 10.37M | 1.85M | 0.75M | 5.82M | 36.03M | -23.35M | 3.77M | 2.12M | 7.77M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.18M | 0.84M | -0.47M | 0.91M | -0.34M | 8.20M | -6.08M | -1.28M | 0.46M | 1.85M | -0.02M | 0.80M | 16.52M | 2.67M | 2.23M | 1.60M | 1.72M | 1.85M | -0.48M | -1.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.01M | | | 9.92M | | 0.00M | -9.92M | 0.00M | | -0.00M | 0.00M | | 0.04M | 0.06M | 4.91M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.46M | | 0.60M | 0.03M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.92M | -1.08M | 0.99M | -2.65M | -3.30M | 1.64M | -7.10M | -11.26M | -4.17M | -12.38M | -2.20M | -3.29M | -1.76M | -73.94M | -2.40M | -2.47M | 3.14M | -1.62M | -4.71M | -3.27M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | 0.05M | | 1.60M | | 0.09M | | 0.10M | 0.05M | 0.24M | 0.18M | | | | | 0.06M | -0.06M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44M | -39.42M | -0.72M | 0.93M | -1.99M | -40.32M | -1.94M | -0.91M | -0.77M | -49.51M | -0.84M | -1.68M | -0.67M | -20.63M | -1.81M | -0.79M | -1.17M | -20.72M | -0.86M | -2.53M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 39.41M | 0.58M | 0.58M | 0.58M | 39.50M | 0.58M | 0.58M | 0.58M | 49.19M | 0.58M | 0.58M | 0.58M | 20.01M | 0.58M | 0.58M | 0.58M | 19.98M | 0.58M | 0.58M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -26.86M | 6.71M | -6.68M | -14.73M | -5.68M | 37.52M | 11.58M | 33.93M | -40.05M | -1.67M | 13.80M | 13.79M | -75.59M | -7.53M | 25.24M | -15.04M | -23.04M | -0.50M | 7.86M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.60M | 12.79M | 6.90M | -5.87M | -9.10M | 24.81M | 52.64M | 25.04M | 38.42M | 19.99M | 1.40M | 17.97M | -0.30M | 16.32M | -5.54M | 26.91M | -18.73M | -2.55M | 5.55M | 14.66M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -26.86M | 6.71M | -6.68M | -14.73M | -5.68M | 37.52M | 11.58M | 33.93M | -40.05M | -1.67M | 13.80M | 13.79M | -75.59M | -7.53M | 25.24M | -15.04M | -23.04M | -0.50M | 7.86M |