|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.07M | 7.90M | 1.19M | 17.34M | 15.83M | 13.67M | -53.22M | 12.98M | 10.61M | 12.75M | -43.01M | 3.50M | 10.28M | -10.88M | -1.75M | -0.38M | 9.71M | 7.09M | 1.18M | -15.63M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.49M | 4.88M | -0.43M | 5.20M | 5.24M | 5.16M | -0.60M | 5.62M | 5.68M | 5.61M | 5.88M | 8.50M | 10.07M | 10.20M | -5.76M | 9.19M | 10.77M | 9.69M | 9.62M | 9.16M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.80M | 0.60M | 1.70M | 2.10M | 1.30M | 2.24M | 1.90M | 2.50M | 0.70M | 1.62M | 0.68M | -0.10M | 0.20M | 0.96M | 1.00M | 0.60M | 1.00M | 0.84M | 1.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | 0.11M | | | | 0.29M | | | | 0.32M | | | | 0.26M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 1.35M | -1.21M | -0.52M | 0.87M | 0.10M | 0.00M | 2.00M | -4.49M | 4.55M | -1.99M | 0.01M | -0.17M | 2.19M | -2.93M | 0.83M | 0.06M | 0.04M | 1.17M | 2.51M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.02M | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | 5.70M | 0.30M | 10.80M | 11.60M | 9.30M | 0.22M | 14.20M | 13.10M | 8.90M | 0.12M | 9.60M | 9.30M | 4.50M | 0.02M | 7.90M | 6.00M | 5.70M | 5.30M | 8.70M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.71M | -7.76M | 31.37M | 7.29M | 27.01M | 16.46M | 21.86M | 25.79M | 22.85M | 22.13M | 15.40M | 20.27M | 14.35M | 17.33M | 27.35M | 10.28M | 28.17M | 25.76M | 22.56M | 26.72M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | 1.50M | | | | | | | | | | 3.12M | 1.34M | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.12M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.23M | 0.50M | 0.50M | 0.60M | 0.54M | 0.50M | 0.50M | 0.70M | 0.66M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.49M | 4.88M | -0.43M | 5.20M | 5.24M | 5.16M | -0.60M | 5.62M | 5.68M | 5.61M | 5.88M | 8.73M | 10.61M | 10.74M | 10.43M | 10.44M | 10.61M | 10.23M | 10.33M | 9.16M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.35M | 14.28M | -14.26M | 31.89M | -10.69M | -2.45M | 4.87M | -3.18M | -11.91M | 1.33M | 11.11M | -7.96M | -0.25M | -7.43M | -11.18M | 20.73M | -28.18M | 9.57M | 9.78M | 8.56M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.55M | 8.42M | 3.06M | 5.98M | 1.28M | -0.24M | -14.97M | 8.78M | -4.05M | -1.82M | -5.54M | -0.19M | 2.15M | -0.57M | -7.61M | 6.55M | -2.10M | -2.15M | -13.69M | -2.07M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.95M | 0.29M | 2.08M | 20.11M | 0.63M | -6.87M | -16.45M | 10.39M | -10.15M | 0.79M | -0.72M | -4.72M | -0.62M | -16.30M | -1.29M | 18.69M | -15.03M | 11.84M | -7.21M | 9.86M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -2.44M | -1.70M | -0.61M | 6.32M | -0.79M | -3.50M | -1.22M | 5.05M | -1.77M | -2.20M | -0.89M | 5.53M | -2.98M | -1.14M | -0.43M | 5.76M | -3.60M | 1.08M | -0.99M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.98M | 6.04M | 3.60M | 5.06M | 5.88M | 6.67M | 6.68M | 9.09M | 6.12M | 4.08M | 3.56M | 5.71M | 4.42M | 7.18M | 7.13M | 8.05M | 3.64M | 4.25M | 3.62M | 2.77M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | 0.25M | 0.28M | 1.08M | 0.42M | 0.03M | 0.01M | 0.03M | 0.11M | | 0.12M | 0.07M | 0.01M | 0.03M | 0.13M | 0.08M | 0.09M | 0.50M | -0.04M | 0.41M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.25M | 0.28M | | 24.25M | | 3.37M | 0.16M | | | | 348.89M | -0.58M | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.13M | -40.09M | -3.60M | -3.98M | -29.71M | -6.65M | -10.04M | -9.22M | -6.02M | -4.08M | -3.45M | -354.52M | -3.83M | -7.15M | -7.00M | -7.97M | -3.56M | -3.75M | -3.65M | -2.36M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.71M | -1.29M | 0.13M | 1.36M | 0.12M | 0.17M | -0.87M | 0.40M | 0.36M | 2.18M | 0.53M | 0.25M | 0.24M | | -0.53M | 0.22M | 0.25M | 0.06M | -0.38M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.69M | 49.20M | -24.89M | -3.44M | 7.74M | -11.66M | -8.96M | -11.47M | -14.55M | -23.76M | -6.74M | 336.87M | -5.92M | -17.93M | -17.93M | 0.99M | -18.51M | -15.47M | -21.50M | -20.69M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 4.89M | 4.89M | 4.94M | 5.00M | 4.94M | 4.92M | 5.27M | 5.02M | 4.97M | 4.97M | 5.34M | 5.02M | 5.03M | 5.04M | 5.32M | 5.07M | 5.06M | 5.05M | 5.15M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.06M | -0.05M | 0.05M | -0.18M | -0.16M | -0.15M | 0.00M | 0.16M | -0.22M | 0.31M | -0.18M | 0.02M | 0.12M | 0.09M | -0.03M | -0.29M | 0.13M | -0.33M | 0.41M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.12M | 1.29M | 2.83M | -0.08M | 4.86M | -2.01M | 2.71M | 5.10M | 2.45M | -5.92M | 5.52M | 2.44M | 4.62M | -7.63M | 2.51M | 3.26M | 5.81M | 6.67M | -2.92M | 4.08M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.73M | -13.80M | 27.77M | 2.23M | 21.12M | 9.79M | 15.19M | 16.70M | 16.73M | 18.06M | 11.84M | 14.56M | 9.93M | 10.15M | 20.21M | 2.23M | 24.52M | 21.51M | 18.94M | 23.95M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.11M | 1.35M | 2.87M | -0.13M | 5.04M | -1.85M | 2.86M | 5.10M | 2.29M | -5.70M | 5.21M | 2.62M | 4.60M | -7.76M | 2.42M | 3.29M | 6.10M | 6.54M | -2.59M | 3.67M |