|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73M | 5.27M | 16.62M | 15.08M | 46.94M | 69.34M | 108.89M | 71.52M | 65.01M | 18.32M | 101.14M | 27.47M | 32.42M | 18.80M | 12.27M | 12.03M | 10.15M | 12.96M | 20.25M | 0.85M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.47M | 1.47M | 2.10M | 1.50M | 1.70M | 1.57M | 1.61M | 1.80M | 2.32M | 1.92M | 1.85M | 1.93M | 2.68M | 2.38M | 2.20M | 2.78M | 3.35M | 2.98M | 3.35M | 3.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.59M | -0.05M | 9.27M | 6.97M | 0.81M | 5.50M | 6.21M | 2.54M | 1.86M | 3.44M | 0.80M | 0.73M | 5.94M | -2.80M | 3.03M | -2.67M | -1.10M | 15.86M | 6.60M | -1.54M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.60M | -28.45M | 21.30M | 8.25M | 34.60M | -1.93M | 160.36M | 132.52M | 45.03M | 121.58M | 95.62M | 56.56M | 127.93M | 70.73M | 94.17M | 39.87M | 53.08M | 46.52M | 61.86M | 31.17M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.79M | 18.16M | 18.93M | 19.34M | 20.52M | 21.49M | 21.66M | 24.12M | 26.20M | 28.39M | 29.41M | 30.00M | 32.33M | 35.03M | 35.20M | 35.62M | 42.35M | 44.10M | 39.12M | 42.85M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.30M | 52.92M | 19.38M | 26.59M | 72.16M | 112.63M | -53.48M | -16.21M | -6.81M | -79.57M | -1.98M | 4.81M | -26.53M | -27.70M | 1.39M | -24.31M | -15.37M | 44.39M | -20.05M | 47.08M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.96M | -1.21M | -0.91M | 5.33M | 5.85M | 3.54M | 3.71M | 0.96M | 6.04M | 4.50M | 0.83M | 1.49M | 1.16M | 0.01M | -5.62M | 2.14M | 0.18M | 0.07M | 1.26M | 1.44M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.99M | -11.10M | 3.57M | -0.17M | 23.99M | 18.88M | -49.60M | -3.39M | 5.32M | -33.50M | 33.68M | 19.76M | -19.34M | -0.09M | 2.28M | -1.05M | -20.30M | 22.50M | -1.90M | 1.24M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.59M | -1.33M | -2.78M | -1.75M | -0.60M | 13.11M | 7.11M | -13.19M | 6.12M | 1.83M | -0.49M | -10.16M | 5.60M | -5.86M | 4.77M | -0.36M | 0.64M | -0.01M | 10.09M | -11.66M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.45M | -0.73M | -0.03M | 1.09M | -1.22M | -0.01M | -0.02M | 0.01M | 2.11M | -2.36M | 0.41M | -0.26M | 1.41M | 0.46M | -2.83M | 2.20M | 2.52M | -4.36M | -0.84M | 1.56M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.37M | 0.05M | -0.68M | 0.14M | 0.62M | -0.49M | -0.14M | 0.44M | -0.13M | -0.48M | -0.12M | 0.05M | -0.02M | 0.10M | -0.17M | 0.74M | 1.03M | -0.46M | -0.03M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.60M | -24.89M | 66.66M | 19.08M | -10.84M | 81.98M | -99.53M | 11.87M | -11.03M | 8.69M | 171.48M | 1.04M | 11.45M | -11.83M | -1.23M | 32.27M | -21.95M | -7.79M | -0.48M | -0.45M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.13M | 7.72M | 4.20M | 3.83M | 3.32M | 4.42M | 4.26M | 4.29M | 4.40M | 3.88M | 5.52M | 3.77M | 5.11M | 5.24M | 4.25M | 4.83M | 4.67M | 6.43M | 3.58M | 4.26M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | | | | | | | | | -12.24M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.00M | -11.33M | -18.52M | -15.26M | -28.17M | -35.23M | -45.06M | -61.02M | -113.77M | -40.26M | -26.67M | -49.01M | -69.91M | -46.42M | -36.22M | -27.44M | -204.04M | -36.02M | -6.19M | -27.84M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.40M | -1.19M | -2.23M | -1.39M | -5.20M | -24.76M | -20.03M | -8.64M | -9.98M | -17.52M | -18.66M | -8.70M | -8.94M | -8.87M | -11.67M | -13.65M | -9.15M | -9.16M | -12.58M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.38M | 8.68M | 8.63M | 8.63M | 8.61M | 8.62M | 8.58M | 8.58M | 8.65M | 8.65M | 8.82M | 8.82M | 8.82M | 8.87M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.59M | -40.18M | 1.60M | -9.24M | 5.04M | -42.35M | 90.54M | 51.48M | -77.37M | 71.34M | 51.44M | -11.11M | 49.32M | 15.37M | 49.09M | 0.75M | -164.61M | 1.35M | 46.51M | -9.24M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.00M | -3.56M | -45.36M | -10.84M | 45.44M | -83.90M | 259.89M | 120.66M | 56.07M | 112.89M | -75.86M | 55.52M | 116.48M | 82.56M | 95.40M | 7.59M | 75.03M | 54.32M | 62.34M | 31.63M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.59M | -40.18M | 1.60M | -9.24M | 5.04M | -42.35M | 90.54M | 51.48M | -77.37M | 71.34M | 51.44M | -11.11M | 49.32M | 15.37M | 49.09M | 0.75M | -164.61M | 1.35M | 46.51M | -9.24M |