|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.80M | 23.03M | 20.70M | 45.52M | 41.44M | 26.41M | 27.67M | 26.21M | 28.26M | 29.95M | 31.04M | 24.98M | 31.57M | 31.90M | 24.44M | 26.64M | 28.11M | 24.49M | 25.82M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.87M | 5.01M | 5.38M | 5.31M | 5.53M | 5.71M | 6.37M | 6.26M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | 3.40M | 2.26M | 2.28M | 2.04M | 2.00M | 2.24M | 2.65M | 7.24M | 2.42M | 5.30M | 7.93M | 2.76M | 3.06M | 2.70M | 2.73M | 2.92M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.05M | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.13M | -6.33M | 10.91M | 0.02M | -11.27M | -0.83M | 0.86M | -1.22M | -0.80M | -1.90M | -0.26M | -2.34M | -1.45M | 2.67M | -0.24M | 4.92M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.86M | -0.13M | -0.18M | 0.12M | 0.50M | 0.18M | | | | 0.01M | 0.11M | 0.54M | 0.41M | 0.31M | 0.89M | -0.24M | 0.20M | 0.33M | 0.45M | 0.27M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.09M | | | 109.82M | 23.77M | 18.80M | 24.90M | 35.16M | 36.87M | 22.48M | 106.31M | 22.83M | 50.90M | 103.38M | 22.84M | 40.48M | 47.25M | 60.76M | 21.92M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.69M | | | 11.04M | 9.45M | 8.49M | 8.46M | 8.55M | 8.45M | 8.24M | 24.92M | 11.74M | 23.73M | 36.51M | 12.01M | 12.07M | 12.40M | 14.74M | 14.65M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.96M | | | 18.04M | 9.13M | 3.21M | 8.36M | -2.19M | -0.52M | 4.52M | 10.68M | 7.96M | 7.28M | 10.41M | 1.07M | 2.06M | 4.59M | -21.22M | 14.32M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.61M | | | 4.94M | 9.36M | 17.46M | 6.97M | 2.33M | 14.00M | -3.19M | 1.46M | 6.72M | -0.23M | -10.20M | 5.52M | 9.29M | -1.87M | -0.01M | 9.21M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.03M | | | 39.53M | 8.86M | -9.15M | 0.03M | 1.62M | 0.08M | -9.44M | -12.91M | 15.04M | 13.98M | 8.70M | -1.66M | 1.05M | -4.04M | -2.59M | 2.52M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.55M | | | 14.40M | -10.11M | 5.18M | 3.02M | -9.05M | -4.56M | 3.25M | 5.94M | -15.29M | -18.68M | -15.47M | -14.34M | -2.77M | 6.67M | -12.78M | -10.60M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.18M | | | 8.36M | -1.11M | -2.48M | 4.54M | 0.61M | -1.29M | 1.08M | -0.67M | -0.61M | 2.34M | 0.51M | 1.37M | 1.41M | -3.68M | -1.07M | 1.64M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26M | 2.06M | 3.37M | 7.35M | 2.87M | 6.95M | 6.38M | 12.01M | 4.47M | 8.78M | 8.85M | 6.27M | 11.24M | 15.43M | 3.84M | 3.97M | 3.19M | 6.05M | 3.26M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | 25.10M | 25.16M | -23.22M | 0.15M | 0.02M | 0.03M | 0.07M | 0.54M | 1.27M | 1.30M | 1.32M | | 0.17M | -0.03M | 0.11M | 0.49M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | 92.15M | 136.89M | 0.06M | | | 3.61M | | -0.28M | -0.28M | 232.26M | 291.57M | 302.02M | | | 16.48M | 173.50M | 1.16M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.35M | | | -142.02M | -1.29M | -6.60M | -6.03M | -15.60M | -4.47M | -8.44M | -20.06M | -237.26M | -301.52M | -315.87M | -3.84M | -3.10M | -19.29M | -179.19M | -3.93M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | | | | -1.25M | -0.06M | | -0.06M | | | | | | | -0.26M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.58M | | | 75.68M | -27.00M | -18.39M | -16.72M | -18.46M | -27.76M | -28.79M | -85.67M | 192.91M | 222.84M | 196.77M | -23.09M | -38.39M | 2.17M | 113.31M | -20.05M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | 2.90M | 2.90M | -7.71M | 3.03M | 3.03M | 3.03M | 11.37M | 3.39M | 3.40M | 3.40M | | 3.76M | 3.76M | 3.76M | 4.00M | 4.00M | 14.95M | 0.99M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.09M | | | -3.89M | -0.66M | -4.75M | -5.06M | 3.50M | 1.14M | -0.56M | -1.25M | -2.31M | -3.49M | -1.00M | 1.95M | 4.40M | -0.41M | 0.89M | -0.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | 39.59M | -5.19M | -10.95M | -2.91M | 4.61M | 5.78M | -15.31M | -0.67M | -23.84M | -31.27M | -16.72M | -2.14M | 3.38M | 29.73M | -4.23M | -2.86M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.83M | -2.06M | -3.37M | 102.47M | 20.90M | 11.85M | 18.52M | 23.16M | 32.40M | 13.70M | 97.46M | 16.56M | 39.65M | 87.94M | 19.00M | 36.51M | 44.06M | 54.71M | 18.66M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | | | 43.48M | -4.53M | -6.19M | 2.14M | 1.11M | 4.64M | -14.75M | 0.58M | -21.53M | -27.78M | -15.72M | -4.09M | -1.01M | 30.14M | -5.12M | -2.06M |