|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.19M | 71.97M | 71.74M | 66.19M | 68.64M | 67.76M | 65.86M | 69.37M | 40.54M | 48.26M | 52.64M | 43.39M | 31.90M | 31.72M | -1.47M | 16.59M | 15.11M | 26.20M | 25.70M | 28.13M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | -2.06M | -1.57M | -1.10M | -0.58M | 0.28M | -2.91M | -1.42M | -1.42M | -1.06M | -1.90M | -1.38M | -1.38M | 1.71M | 0.49M | -0.46M | -1.29M | 5.76M | -2.36M | -4.50M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.17M | 0.17M | -0.58M | 0.18M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.91M | 99.24M | 92.37M | 94.98M | 60.50M | 106.12M | 77.90M | 57.26M | 37.15M | 82.56M | 89.43M | 15.54M | 70.43M | 103.28M | 73.26M | -43.65M | 63.06M | 74.79M | 59.90M | 38.41M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34M | 1.99M | 2.01M | 2.04M | 1.46M | 1.47M | 2.97M | 2.63M | 1.21M | 1.83M | 1.21M | 1.72M | 1.65M | 1.53M | 1.29M | 1.24M | 1.15M | 1.16M | 1.28M | 1.23M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.33M | 30.70M | 26.19M | 29.30M | 29.97M | 29.26M | 29.28M | 29.11M | 28.86M | 28.85M | 29.16M | 28.77M | 29.25M | 29.51M | 34.09M | 30.94M | 30.60M | 30.68M | 30.68M | 30.29M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.15M | 1.37M | 4.91M | 7.95M | -5.02M | 1.36M | -2.21M | 23.66M | -23.98M | 3.98M | 6.75M | 9.18M | -7.34M | -9.83M | -21.34M | 26.44M | -5.51M | 3.08M | 4.08M | 2.97M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.04M | -6.09M | 9.45M | -0.49M | 8.42M | 20.68M | 39.38M | 6.88M | 9.42M | 7.71M | 11.90M | 7.19M | -21.92M | 4.42M | 8.98M | 28.71M | 0.39M | -3.64M | -4.57M | 2.31M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.08M | -6.62M | 21.20M | 8.36M | -24.22M | 24.52M | 13.95M | -4.84M | -29.43M | 20.77M | 18.61M | -38.67M | -0.97M | 34.38M | 1.44M | -37.79M | 7.31M | 13.94M | 5.40M | -7.93M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | 4.87M | -2.33M | 2.13M | 1.55M | -1.45M | 6.09M | 2.63M | 16.52M | 2.60M | -14.88M | 1.72M | 1.65M | 1.53M | 11.19M | 1.91M | -13.05M | 15.35M | -12.31M | 2.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.21M | 38.51M | 32.64M | 21.33M | 12.76M | 39.07M | 46.44M | 59.34M | 32.02M | 45.74M | 36.49M | 63.20M | 35.16M | 44.67M | 67.83M | 37.78M | 24.20M | 29.41M | 23.12M | 36.35M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 5.15M | 11.10M | 0.22M | 1.29M | 0.10M | 1.01M | 1.15M | 0.62M | 0.12M | 1.60M | 0.81M | 2.90M | 0.80M | 0.16M | 3.92M | 0.16M | 0.39M | 0.09M | 0.06M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.44M | -328.36M | 268.46M | -131.13M | -11.47M | -39.17M | 69.78M | -58.19M | -31.40M | -45.62M | -34.89M | -62.39M | -32.26M | -43.88M | -67.66M | -33.86M | -24.04M | -29.01M | -23.02M | -36.29M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | | | | | | | | | | | | | | | 0.04M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.62M | 244.73M | -314.99M | -6.52M | -11.05M | -6.52M | -6.52M | -10.69M | -11.03M | -6.50M | -6.75M | -6.66M | -11.19M | -6.66M | -6.67M | -6.67M | -11.20M | -7.01M | -6.72M | -6.68M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | 3.06M | 3.06M | 3.06M | 3.06M | 3.06M | 3.06M | 3.06M | 3.06M | 3.06M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.15M | 15.61M | 45.84M | -42.67M | 37.98M | 60.42M | 141.15M | -11.62M | -5.28M | 30.44M | 47.80M | -53.51M | 26.98M | 52.74M | -1.07M | -84.18M | 27.82M | 38.76M | 30.16M | -4.56M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.70M | 60.73M | 59.73M | 73.65M | 47.74M | 67.05M | 31.46M | -2.07M | 5.13M | 36.82M | 52.94M | -47.66M | 35.28M | 58.61M | 5.43M | -81.42M | 38.86M | 45.38M | 36.78M | 2.05M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.15M | 15.61M | 45.84M | -42.67M | 37.98M | 60.42M | 141.15M | -11.62M | -5.28M | 30.44M | 47.80M | -53.51M | 26.98M | 52.74M | -1.07M | -84.18M | 27.82M | 38.76M | 30.16M | -4.56M |