|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 105.33M | -3.55M | 15.99M | 15.35M | 2.16M | -3.11M | 5.57M | 11.29M | 15.92M | 10.12M | 27.96M | 26.25M | 27.11M | 42.70M | 23.96M | 32.29M | 24.11M | 41.01M | 25.19M | 36.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.73M | 0.71M | 0.71M | 0.63M | 0.64M | 0.63M | 0.64M | 0.77M | 0.71M | 0.66M | 0.79M | 1.18M | 1.09M | 1.10M | 1.03M | 1.23M | 1.24M | 0.90M | 1.28M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | 5.29M | 0.87M | -2.60M | -1.37M | -1.01M | -1.02M | -0.33M | -0.87M | 2.26M | -6.83M | -2.48M | -3.56M | -9.52M | -2.38M | -1.36M | 2.76M | -4.01M | -3.88M | -2.73M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.77M | 25.42M | 0.25M | 0.20M | 0.20M | 5.27M | 0.69M | 0.05M | 0.30M | 4.51M | 0.86M | 0.03M | 0.64M | 8.63M | | 0.31M | 0.79M | 0.62M | 0.75M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.66M | 0.38M | 0.17M | 0.16M | 0.04M | 0.16M | 0.16M | 2.14M | 2.77M | 0.16M | 0.17M | 0.19M | 0.15M | 20.72M | 11.68M | 20.88M | 30.57M | 35.35M | 0.25M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.53M | 6.75M | 15.52M | -27.46M | 26.24M | -1.98M | 11.93M | 13.86M | 39.32M | 32.30M | 25.73M | 9.65M | 50.66M | 34.21M | 12.79M | 39.26M | 62.82M | 66.20M | 16.81M | 62.53M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.13M | 10.23M | 10.15M | 9.76M | 10.00M | 10.25M | 10.48M | 10.05M | 10.08M | 10.13M | 11.77M | 10.59M | 9.34M | 10.62M | 11.44M | 10.98M | 11.02M | 11.16M | 11.77M | 11.61M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.02M | 1.21M | -2.90M | 5.62M | -1.33M | -1.41M | 0.98M | 3.15M | -1.87M | 1.34M | 5.94M | 17.12M | -16.28M | 19.06M | 6.54M | 6.42M | 0.32M | -9.61M | 6.55M | -1.26M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | 0.76M | -0.11M | 0.00M | -1.22M | -0.07M | -0.21M | -0.14M | 0.05M | 0.38M | 0.01M | -0.62M | -0.13M | 0.16M | 1.20M | -0.96M | -0.19M | -0.05M | -0.05M | 1.35M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | 10.65M | -10.41M | 3.35M | 0.30M | -6.70M | -2.48M | -4.02M | 1.58M | 1.95M | 2.72M | 1.50M | 1.08M | 0.94M | 2.77M | -3.85M | -0.37M | 1.29M | 0.20M | -1.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.13M | 3.91M | -3.49M | 1.70M | -22.74M | 25.05M | -38.20M | -15.80M | 25.59M | 4.25M | -2.44M | 1.31M | -0.01M | 0.69M | -5.34M | 5.92M | 11.21M | 13.12M | -19.05M | 5.66M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.16M | -26.52M | 24.24M | | -14.44M | 5.51M | -0.52M | | 6.87M | -7.81M | 1.60M | 0.06M | 0.07M | -8.15M | -2.44M | 0.92M | -0.90M | 0.81M | 0.29M | 4.18M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.82M | 12.63M | 13.62M | 8.96M | 8.07M | 7.53M | 5.64M | 6.64M | 6.15M | 6.51M | 8.60M | 5.96M | 7.83M | 5.66M | 8.16M | 6.14M | 10.20M | 9.71M | 10.40M | 9.64M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.70M | 2.70M | | | 215.90M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.68M | -36.32M | 93.30M | 0.22M | 30.59M | 7.30M | 11.85M | 15.49M | 12.56M | 8.53M | 10.82M | 11.62M | 23.05M | 5.11M | 12.19M | 12.29M | 31.17M | 21.23M | 8.20M | 10.28M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.14M | -20.84M | -13.05M | -5.92M | -2.24M | -0.65M | 2.83M | -1.43M | -0.82M | -5.13M | -10.19M | -2.42M | 1.43M | -224.06M | -11.64M | -7.32M | -15.58M | 1.98M | -12.93M | -13.89M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | -0.59M | 0.14M | 0.25M | | | -1.05M | -0.17M | -0.31M | 0.22M | 0.26M | -0.67M | 0.15M | 1.91M | -1.70M | 0.17M | -0.13M | 0.02M | 0.05M | -0.19M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.89M | -9.73M | -9.49M | -10.45M | -8.35M | -16.74M | -12.10M | -12.62M | -10.27M | -9.82M | -9.83M | -12.07M | -7.61M | 139.32M | -19.30M | -12.69M | -33.04M | -47.00M | -43.22M | -54.50M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.02M | 8.02M | 8.02M | 8.51M | 8.83M | 8.77M | 9.03M | 8.73M | 9.04M | 9.04M | 9.34M | 9.09M | 9.41M | 9.42M | 9.79M | 9.42M | 9.91M | 9.93M | 9.93M | 9.94M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.50M | -23.82M | -7.02M | -43.83M | 15.65M | -19.37M | 2.67M | -0.19M | 28.23M | 17.35M | 5.71M | -4.84M | 44.47M | -50.53M | -18.15M | 19.24M | 14.20M | 21.17M | -39.35M | -5.86M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.72M | -5.88M | 1.90M | -36.42M | 18.17M | -9.51M | 6.30M | 7.22M | 33.17M | 25.79M | 17.13M | 3.69M | 42.83M | 28.55M | 4.63M | 33.12M | 52.62M | 56.49M | 6.41M | 52.89M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.50M | -23.82M | -7.02M | -43.83M | 15.65M | -19.37M | 2.67M | -0.19M | 28.23M | 17.35M | 5.71M | -4.84M | 44.47M | -50.53M | -18.15M | 19.24M | 14.20M | 21.17M | -39.35M | -5.86M |