|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.16M | 19.68M | 14.02M | 23.25M | 19.95M | 28.77M | 25.59M | 24.08M | 26.56M | 19.47M | 13.41M | 19.04M | 22.29M | -48.84M | 17.70M | 25.14M | 25.41M | 6.57M | 19.37M | 38.76M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 1.59M | 2.72M | 0.98M | 2.30M | 2.82M | 2.25M | 2.79M | 2.54M | 2.51M | 2.50M | 3.91M | 1.31M | 2.85M | 2.22M | 0.11M | 0.20M | 8.38M | 5.77M | 2.86M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | 4.73M | -0.40M | -1.56M | 0.14M | 23.77M | -0.05M | 0.22M | -0.02M | -7.15M | -0.25M | 1.18M | -0.94M | -16.59M | 0.02M | -0.05M | -0.02M | -5.06M | -0.00M | -1.61M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.55M | 49.72M | -14.30M | 35.72M | 12.79M | 81.75M | 38.10M | 32.42M | 13.98M | 59.91M | -13.80M | 20.28M | 5.09M | 76.25M | 15.50M | 49.94M | 18.28M | 19.52M | -4.31M | 74.81M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.42M | 0.51M | 0.27M | 0.53M | 0.39M | 0.42M | 0.43M | 0.43M | 0.42M | 0.43M | 0.43M | 0.43M | 0.41M | 0.45M | 0.96M | 0.23M | 0.24M | 0.24M | 0.24M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.41M | 11.66M | 13.18M | 12.89M | 13.15M | 14.21M | 15.09M | 16.35M | 15.08M | 15.12M | 16.18M | 16.51M | 18.59M | 17.39M | 16.54M | 17.51M | 17.50M | 17.52M | 18.43M | 19.19M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.10M | 4.45M | 15.04M | -12.48M | 18.40M | -16.59M | -7.54M | -19.35M | -0.95M | 4.47M | -2.73M | -2.54M | 27.20M | -18.20M | 24.91M | -23.96M | -2.65M | 27.49M | 45.10M | -5.97M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.70M | -18.89M | 28.13M | 39.17M | -2.47M | -0.85M | 12.08M | 24.37M | -5.58M | -12.17M | 26.54M | -2.23M | 9.90M | -33.75M | -0.42M | 0.33M | 22.07M | -8.68M | 28.92M | -6.98M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.91M | 4.91M | -4.18M | 13.07M | -10.68M | 14.64M | -1.90M | -8.68M | -14.95M | 32.16M | -5.19M | -15.67M | 24.57M | -19.46M | 19.19M | -15.00M | 17.34M | 11.98M | 36.42M | 9.16M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.07M | 3.21M | -0.34M | 0.20M | -2.05M | 2.40M | 2.87M | -4.08M | 17.39M | 6.49M | 10.27M | -20.61M | -7.23M | -7.12M | 10.43M | -18.95M | -4.62M | 28.24M | -1.96M | 3.46M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.93M | 25.27M | 18.98M | 18.75M | 16.51M | 23.37M | 30.01M | -26.40M | 81.63M | 25.30M | 21.31M | 17.10M | -28.04M | 58.27M | 12.32M | -2.15M | 28.57M | 14.54M | 15.29M | 14.53M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.20M | 0.01M | 0.09M | 0.72M | 0.02M | 0.21M | 0.20M | 0.01M | 0.24M | 0.35M | 0.18M | 0.03M | 0.64M | 0.27M | | 0.67M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 392.24M | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.84M | -417.31M | -18.97M | -21.63M | -15.78M | -23.35M | -29.80M | -32.88M | -31.48M | -25.06M | -26.30M | -21.96M | -12.29M | -19.06M | -20.74M | -14.17M | -42.35M | -20.87M | -15.35M | -16.13M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | 0.08M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.26M | 364.23M | 39.30M | -0.89M | -7.07M | -66.91M | -6.29M | 2.46M | 17.57M | -38.59M | 40.30M | 5.90M | 6.73M | -57.11M | 3.48M | -39.85M | 27.96M | -1.40M | 22.38M | -54.50M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | 2.45M | 2.52M | 2.59M | 2.47M | 2.58M | 2.57M | 2.68M | 2.68M | 2.68M | 2.69M | 2.80M | 2.80M | 2.79M | 2.80M | 2.90M | 2.90M | 2.90M | 2.90M | 3.02M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | -0.18M | -0.26M | -1.26M | -1.43M | 0.92M | 0.13M | -0.67M | -0.24M | 0.63M | -0.38M | -0.23M | 1.25M | -1.24M | 0.68M | 1.05M | -0.07M | 0.03M | -0.22M | -0.39M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.34M | -3.55M | 5.78M | 11.94M | -11.49M | -7.58M | 2.14M | 1.33M | -0.17M | -3.11M | -0.19M | 3.99M | 0.78M | -1.16M | -1.08M | -3.04M | 3.82M | -2.73M | 2.51M | 3.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.48M | 24.45M | -33.28M | 16.97M | -3.72M | 58.38M | 8.09M | 58.81M | -67.65M | 34.61M | -35.12M | 3.18M | 33.12M | 17.98M | 3.18M | 52.09M | -10.28M | 4.98M | -19.60M | 60.28M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.13M | -3.37M | 6.04M | 13.20M | -10.06M | -8.50M | 2.01M | 2.00M | 0.07M | -3.74M | 0.19M | 4.22M | -0.47M | 0.08M | -1.76M | -4.09M | 3.89M | -2.76M | 2.73M | 4.19M |