|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.89M | 18.88M | 11.09M | 3.27M | 15.56M | 26.14M | 6.63M | 6.87M | 34.98M | 42.08M | 7.28M | 13.33M | 36.30M | 29.64M | 5.14M | 4.82M | 44.25M | 11.38M | 0.88M | 1.68M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.03M | 10.50M | 11.90M | 11.90M | 12.40M | 13.41M | 13.48M | 13.80M | 14.10M | 15.28M | 15.18M | 15.80M | 16.20M | 16.30M | 15.81M | 15.80M | 16.70M | 17.70M | 17.20M | 17.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 0.85M | 1.08M | 0.92M | 1.02M | 1.33M | 1.10M | 1.15M | 1.08M | 1.99M | 1.48M | 1.73M | 1.63M | 1.38M | 1.12M | 1.63M | 1.83M | 1.74M | 1.48M | 1.65M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | -2.71M | -0.53M | 0.28M | 0.02M | 9.06M | -0.53M | -0.26M | -0.15M | 11.87M | -0.19M | 0.57M | -0.07M | 6.12M | -0.16M | 0.21M | 0.07M | 3.82M | -0.33M | -0.15M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.01M | | | | 0.01M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.42M | | 0.35M | 0.12M | 3.89M | | 0.17M | | 1.49M | 0.09M | 0.03M | | 3.28M | | | 0.44M | 0.12M | 0.37M | 0.39M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.27M | | | | 0.60M | | | | 1.70M | | | | | | | 1.50M | 0.76M | | 0.90M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.78M | 3.27M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | 0.02M | | | | 0.05M | | | | 0.06M | | | | 0.12M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 46.79M | 27.93M | 5.45M | -31.89M | -3.21M | 55.71M | 21.41M | 14.26M | 70.27M | 66.33M | 48.95M | 12.74M | 65.05M | 46.32M | 35.16M | 12.31M | 51.23M | 66.43M | 35.96M | 15.68M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.64M | 0.50M | 0.60M | 0.60M | 0.60M | 1.70M | 1.70M | 1.70M | 1.70M | 1.40M | 1.60M | 1.60M | 2.00M | 2.00M | 1.90M | 2.00M | 1.90M | 1.40M | 1.40M | 1.40M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.66M | 11.02M | 12.51M | 12.54M | 13.02M | 15.06M | 15.18M | 15.44M | 15.76M | 16.76M | 16.79M | 17.40M | 18.19M | 18.22M | 17.74M | 17.77M | 18.66M | 19.16M | 18.68M | 18.91M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.06M | 7.82M | -0.23M | 25.26M | 53.03M | -45.28M | -21.17M | 10.63M | 18.22M | -19.08M | -32.41M | 12.30M | 31.06M | -18.88M | -24.99M | 9.19M | 32.28M | -21.99M | -22.87M | 16.49M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47M | 8.19M | 9.96M | 26.58M | 6.25M | 6.65M | 2.28M | -3.11M | -4.05M | -4.60M | 0.97M | 16.06M | -9.76M | -6.26M | -3.16M | 16.33M | 8.47M | -19.31M | -1.92M | -0.14M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.49M | 10.56M | -9.71M | 7.65M | 21.85M | -17.09M | -21.66M | -4.08M | 28.73M | -17.39M | -10.60M | 9.64M | 29.04M | -28.57M | -11.13M | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.83M | -3.92M | -0.72M | 5.03M | -4.21M | 9.24M | -2.34M | -2.44M | -3.70M | 16.97M | -2.62M | 2.54M | -30.18M | 33.74M | 16.90M | -13.32M | -37.41M | 33.18M | 10.77M | -5.63M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.63M | 19.12M | 16.10M | 19.21M | 28.93M | 23.06M | 30.91M | 18.21M | 27.35M | 28.27M | 19.93M | 16.70M | 19.75M | 17.20M | 19.07M | 19.46M | 22.73M | 21.61M | 19.00M | 16.18M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.36M | 0.23M | 0.36M | 0.56M | -0.75M | 0.73M | 0.07M | -0.02M | -0.77M | 0.08M | 0.07M | 0.33M | 0.21M | 0.13M | 0.49M | 0.79M | 10.01M | 0.80M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.85M | 6.70M | 7.20M | 4.30M | | 0.50M | 3.30M | 2.00M | | 4.42M | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.93M | -11.92M | -8.67M | -14.52M | -249.67M | -23.31M | -26.88M | -16.15M | -27.37M | -22.84M | -19.85M | -16.63M | -26.43M | -14.77M | -18.93M | -18.97M | -10.52M | -21.62M | -18.15M | -15.82M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.22M | -9.08M | -11.45M | -1.08M | 113.03M | -78.28M | 24.79M | -10.72M | -20.32M | -60.59M | -29.81M | -2.23M | -16.12M | -20.21M | -13.85M | -18.76M | -15.05M | -17.05M | -58.35M | -7.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.94M | 12.07M | 12.08M | 12.08M | 12.14M | 12.14M | 13.45M | 13.46M | 13.47M | 13.49M | 14.21M | 14.23M | 14.25M | 14.26M | 15.18M | 15.19M | 15.20M | 15.18M | 15.55M | 15.21M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | -0.01M | -0.07M | 0.05M | 0.12M | -0.23M | 0.36M | 1.02M | -0.22M | 1.04M | 1.15M | -0.27M | -2.10M | -2.00M | -2.21M | 0.37M | 3.21M | 0.76M | 1.41M | 0.33M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.88M | 6.92M | -14.73M | -47.44M | -139.73M | -46.10M | 19.68M | -11.58M | 22.36M | -16.06M | 0.44M | -6.38M | 20.40M | 9.35M | 0.17M | -25.05M | 28.86M | 28.52M | -39.13M | -7.01M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.16M | 8.81M | -10.65M | -51.09M | -32.14M | 32.65M | -9.50M | -3.95M | 42.92M | 38.07M | 29.02M | -3.95M | 45.30M | 29.12M | 16.10M | -7.16M | 28.49M | 44.82M | 16.96M | -0.50M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 37.63M | 6.93M | -14.66M | -47.50M | -139.85M | -45.87M | 19.32M | -12.60M | 22.58M | -17.10M | -0.71M | -6.11M | 22.50M | 11.34M | 2.38M | -25.42M | 25.66M | 27.75M | -40.54M | -7.34M |