|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 55.61M | 30.23M | 16.41M | 18.99M | 15.64M | 26.12M | -78.55M | 24.91M | 26.64M | 30.43M | 15.55M | 33.27M | 32.34M | 29.99M | 10.16M | 9.83M | -71.41M | 26.16M | 17.84M | 16.54M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | 2.31M | 2.60M | 2.46M | 2.97M | 3.20M | 3.03M | 3.53M | 3.89M | 3.77M | 3.42M | 3.88M | 4.24M | 4.29M | 2.58M | 3.18M | 3.72M | 3.52M | 3.19M | 3.17M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.03M | 3.17M | -6.89M | -4.21M | -2.10M | -3.34M | -12.29M | -0.87M | -13.93M | -7.52M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | -2.87M | -2.13M | 0.03M | 0.00M | 2.61M | 4.40M | -0.19M | 3.28M | -9.56M | 1.68M | -1.68M | -1.04M | -3.42M | 2.77M | -2.73M | 2.01M | 4.60M | -1.13M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.00M | | | | | | 93.00M | 93.00M | -93.00M | | | | | | | | 88.80M | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.18M | -0.34M | -0.71M | -0.41M | -0.39M | -0.44M | -0.30M | -2.75M | -2.66M | -2.50M | -1.87M | -3.67M | -0.78M | -1.96M | -1.20M | -9.04M | -6.90M | -5.72M | -4.93M | -3.88M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 2.10M | 7.55M | 2.90M | 2.40M | 4.80M | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05M | 12.08M | 46.42M | -6.30M | -2.12M | -17.87M | 68.09M | 37.78M | 78.27M | 83.41M | 79.56M | 27.23M | 46.30M | 67.98M | 63.06M | -3.05M | 41.57M | 51.39M | 46.54M | 3.79M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 1.19M | 1.19M | 1.19M | 1.05M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.04M | 21.25M | 21.11M | 20.45M | 20.59M | 19.66M | 19.77M | 20.25M | 20.58M | 20.61M | 20.55M | 20.80M | 21.18M | 21.18M | 20.96M | 20.60M | 23.68M | 24.19M | 24.98M | 25.64M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 21.41M | -1.19M | 26.27M | 25.67M | 13.31M | -6.14M | 3.97M | -25.99M | -0.12M | -10.04M | -1.43M | -9.05M | -10.14M | -4.35M | 10.30M | -13.32M | -1.56M | -19.65M | 25.48M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.03M | 15.94M | 11.47M | 33.87M | 24.55M | 13.96M | -42.53M | 5.79M | -17.54M | -18.86M | -19.14M | 6.58M | 2.56M | 1.73M | -7.63M | 13.46M | -1.63M | 4.65M | -4.23M | 18.44M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.32M | 10.38M | 5.35M | 23.25M | 9.05M | -29.24M | -30.96M | 6.47M | -18.38M | 13.96M | 3.89M | -23.40M | -1.62M | -0.59M | 16.98M | -15.71M | -9.84M | -0.44M | -4.28M | 6.84M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.80M | 4.40M | -3.34M | 6.51M | -0.95M | 5.52M | -14.79M | 6.76M | 2.16M | 0.85M | -9.75M | 1.05M | 14.59M | -19.97M | 10.61M | -0.24M | 4.19M | -9.03M | -0.48M | 0.49M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.04M | 5.85M | 8.63M | 8.85M | 6.29M | 5.09M | 8.31M | 6.16M | 10.88M | 8.75M | 13.01M | 4.46M | 6.66M | 8.21M | 22.46M | 12.33M | 7.96M | 13.34M | 22.23M | 10.66M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.02M | 1.40M | | | | 11.18M | 0.06M | 2.74M | | 1.88M | 2.90M | 0.05M | 0.04M | 0.00M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.10M | 0.30M | 10.44M | 9.38M | | 0.04M | 3.69M | | | | | 24.90M | | 14.40M | | 3.98M | 8.58M | 0.13M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.81M | -8.40M | -19.08M | -18.23M | -6.21M | -5.15M | -10.61M | -6.16M | -10.88M | -8.75M | -1.83M | -29.30M | -3.92M | -22.62M | -20.58M | -13.41M | -167.31M | -12.30M | -21.10M | -9.53M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.41M | -6.09M | -2.99M | 20.56M | 58.07M | -32.07M | -21.89M | -24.87M | -64.15M | -61.51M | -88.08M | 6.56M | -45.86M | -27.70M | -55.66M | 10.96M | 136.60M | -68.29M | -17.43M | -3.41M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.06M | 7.42M | 7.42M | 7.43M | 7.44M | 7.82M | 7.80M | 7.82M | 7.83M | 8.19M | 8.57M | 8.19M | 8.16M | 8.65M | 8.65M | 8.57M | 8.44M | 8.83M | 9.04M | 8.80M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33M | -1.80M | -0.57M | 0.35M | -8.95M | -8.37M | 6.48M | 2.15M | -3.71M | -4.19M | 6.52M | -3.27M | -3.70M | 5.85M | -10.02M | 2.85M | 4.83M | -0.68M | -0.22M | -0.94M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.84M | -4.22M | 23.78M | -3.62M | 40.80M | -63.46M | 42.07M | 8.91M | -0.47M | 8.95M | -3.83M | 1.22M | -7.18M | 23.51M | -23.19M | -2.66M | 15.70M | -29.88M | 7.79M | -10.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 6.23M | 37.79M | -15.15M | -8.41M | -22.96M | 59.78M | 31.62M | 67.39M | 74.65M | 66.55M | 22.77M | 39.64M | 59.77M | 40.61M | -15.38M | 33.61M | 38.05M | 24.32M | -6.87M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.17M | -2.41M | 24.35M | -3.97M | 49.74M | -55.09M | 35.59M | 6.75M | 3.24M | 13.14M | -10.35M | 4.49M | -3.48M | 17.66M | -13.18M | -5.51M | 10.86M | -29.20M | 8.01M | -9.16M |