|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.02M | -16.28M | 21.30M | 175.10M | -2.54M | -54.16M | 45.39M | 104.48M | -5.26M | -20.86M | 24.45M | 111.50M | -17.19M | -44.59M | 19.42M | 137.12M | -14.84M | -34.55M | 45.78M | 137.54M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.57M | 2.55M | 2.71M | 2.90M | 2.81M | 2.83M | 2.47M | 1.89M | 1.91M | 2.00M | 2.65M | 1.92M | 1.84M | 1.79M | 2.38M | 1.84M | 1.84M | 1.72M | 2.31M | 1.82M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.92M | -0.33M | -1.09M | -0.85M | -0.12M | 1.70M | -0.71M | -0.47M | -0.20M | -0.13M | -0.79M | -1.07M | -0.66M | -1.53M | -1.39M | -0.82M | -1.07M | -1.18M | -1.06M | 0.39M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 78.95M | 45.77M | -13.34M | 108.87M | 75.60M | 49.41M | 6.27M | 99.12M | 62.00M | 57.85M | -12.78M | 75.15M | 61.43M | 36.78M | 8.78M | 40.10M | 95.54M | 41.83M | -47.67M | 116.27M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.25M | 21.94M | 16.29M | 14.06M | 14.01M | 14.49M | 13.78M | 16.06M | 15.54M | 17.20M | 16.39M | 16.73M | 16.38M | 17.48M | 17.10M | 17.60M | 18.73M | 18.61M | 16.86M | 16.25M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -70.73M | -3.34M | 51.68M | 39.36M | -67.04M | -16.91M | 55.38M | 1.47M | -61.53M | -10.40M | 51.05M | 4.25M | -49.25M | -7.35M | 58.66M | 26.41M | -70.57M | -10.45M | 59.63M | 18.82M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.05M | 10.83M | 6.82M | 4.00M | -6.29M | 0.30M | 4.27M | -5.03M | -9.67M | 5.29M | -0.86M | -3.01M | -6.84M | 4.13M | 5.14M | -6.45M | 2.15M | 13.31M | -4.59M | -5.73M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.76M | -10.98M | 27.29M | 4.81M | -36.72M | 0.28M | 47.16M | -18.32M | -31.11M | 2.06M | 32.59M | -19.68M | -26.08M | 14.24M | 46.35M | -48.33M | -11.51M | 14.42M | -3.62M | 1.98M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.80M | 35.13M | -17.47M | 33.97M | -10.07M | -4.16M | -12.14M | 6.01M | 0.83M | 7.68M | -11.55M | 1.95M | 6.18M | -1.48M | -5.48M | 6.12M | -29.17M | 34.88M | -9.29M | 9.86M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.42M | 12.47M | -4.31M | -49.22M | 68.11M | 1.28M | 0.72M | -52.82M | 15.75M | 36.07M | -15.12M | 34.89M | -7.55M | -12.96M | -15.08M | 18.03M | -39.14M | 17.61M | 12.52M | 9.17M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.49M | 8.10M | 10.67M | 11.65M | 10.98M | 11.05M | 10.78M | 13.25M | 9.35M | 11.56M | 11.15M | 14.55M | 14.68M | 19.06M | 23.84M | 19.31M | 14.68M | 14.13M | 19.80M | 24.73M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | 2.23M | 1.15M | 1.04M | 2.30M | 0.66M | 0.74M | 0.72M | 1.72M | 1.26M | 0.49M | 0.48M | 1.42M | 0.55M | 0.40M | 0.93M | 0.96M | 0.87M | 0.68M | 1.15M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | 0.40M | 0.85M | 32.92M | 2.59M | 19.72M | 4.35M | 110.57M | 7.40M | 3.19M | 3.25M | 2.76M | 7.75M | 3.15M | 51.07M | 4.24M | 4.08M | 0.08M | 22.17M | 0.96M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.50M | -6.27M | -10.37M | -42.68M | -11.28M | -30.11M | -14.39M | -123.10M | -19.64M | -13.50M | -13.91M | -16.82M | -29.25M | -21.66M | -74.52M | -22.61M | -17.80M | -13.33M | -41.30M | -24.54M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.91M | | -2.65M | -0.53M | -0.52M | 3.69M | -3.33M | -0.50M | -0.48M | 4.31M | -3.54M | -0.50M | 7.79M | -8.41M | -3.23M | 3.23M | | | -3.13M | 9.11M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -71.17M | -39.70M | 21.43M | -62.90M | -64.08M | -22.27M | 10.10M | 35.87M | -41.62M | -48.98M | 30.61M | -57.15M | -31.81M | -14.16M | 67.64M | -22.52M | -82.45M | -29.42M | 88.77M | -86.59M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.76M | 20.32M | 20.32M | 20.46M | 20.47M | 20.47M | 20.47M | 20.63M | 20.64M | 20.64M | 20.64M | 20.81M | 20.82M | 20.82M | 20.82M | 20.96M | 21.11M | 21.28M | 21.40M | 21.56M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.72M | -0.20M | -2.28M | 3.30M | 0.24M | -2.97M | 1.98M | 11.88M | 0.74M | -4.63M | 3.92M | 1.18M | 0.38M | 0.96M | 1.91M | -5.03M | -4.70M | -0.93M | -0.20M | 5.13M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.46M | 37.68M | -24.01M | 97.23M | 64.61M | 38.36M | -4.51M | 85.87M | 52.64M | 46.28M | -23.93M | 60.60M | 46.76M | 17.72M | -15.06M | 20.79M | 80.86M | 27.70M | -67.47M | 91.53M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.72M | -0.20M | -2.28M | 3.30M | 0.24M | -2.97M | 1.98M | 11.88M | 0.74M | -4.63M | 3.92M | 1.18M | 0.38M | 0.96M | 1.91M | -5.03M | -4.70M | -0.93M | -0.20M | 5.13M |