|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.38M | 20.61M | 15.58M | 6.19M | 18.06M | 15.95M | 27.47M | 38.90M | 36.81M | 45.68M | 48.08M | 47.05M | 39.02M | 52.23M | 52.62M | 24.69M | 29.29M | 15.49M | 30.78M | 32.03M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.30M | 10.40M | 11.73M | 12.74M | 14.64M | 14.90M | 16.87M | 18.27M | 18.42M | 18.75M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76M | 3.03M | 2.99M | 3.03M | 3.11M | 3.80M | 3.32M | 3.47M | 3.52M | 4.30M | 4.28M | 4.28M | 3.96M | 4.49M | 4.36M | 3.92M | 4.02M | 4.77M | 4.63M | 4.57M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.66M | -1.91M | 0.02M | 0.90M | 0.97M | -1.10M | -0.44M | -12.77M | 0.92M | -5.36M | 0.52M | -2.61M | -0.74M | 0.78M | -4.15M | -2.49M | 5.98M | -8.40M | 25.46M | 8.11M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | -1.22M | 1.54M | 0.05M | 0.80M | 0.15M | -0.84M | 0.90M | 1.03M | 0.13M | 0.04M | 0.10M | 3.04M | 0.45M | 3.96M | 0.58M | 6.77M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.03M | 0.37M | -0.34M | 0.22M | -0.07M | 1.00M | 1.36M | 0.22M | -0.39M | 0.08M | 1.73M | 0.58M | 0.59M | -0.35M | -0.10M | 0.09M | 0.20M | -0.20M | 0.06M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.84M | 34.07M | 11.79M | -13.52M | -6.80M | 5.22M | 44.99M | 17.90M | 4.82M | 55.12M | 47.20M | 51.75M | 92.37M | 35.54M | 63.77M | 0.84M | -9.21M | -21.83M | 12.26M | 19.32M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | 0.08M | 0.05M | 0.13M | 0.03M | 0.04M | 0.10M | 0.16M | 0.01M | 0.06M | 0.06M | 0.06M | 0.03M | 0.04M | 0.05M | 0.05M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.08M | 0.12M | 0.14M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.40M | 7.53M | 7.61M | 7.81M | 7.08M | 9.22M | 9.32M | 9.48M | 10.27M | 10.96M | 12.20M | 13.03M | 13.44M | 14.49M | 17.26M | 17.55M | 18.94M | 19.94M | 19.96M | 20.35M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.18M | 0.76M | 5.43M | -1.63M | 43.24M | 10.49M | 9.86M | -7.29M | 33.74M | -6.96M | 5.26M | -22.06M | -28.33M | 40.54M | -5.70M | 3.53M | 17.63M | 5.78M | 95.49M | 48.13M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.63M | 3.85M | 17.24M | 23.24M | 16.04M | 17.84M | 14.12M | 23.41M | 0.86M | 17.07M | 0.62M | -2.32M | -16.70M | -13.20M | -4.05M | 6.87M | 11.49M | 36.36M | 16.27M | 9.77M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.90M | 5.75M | 5.74M | -5.49M | 6.33M | 0.17M | 12.13M | -7.04M | -16.32M | 1.44M | -0.76M | -2.69M | -9.97M | 8.16M | 3.54M | 15.23M | 21.62M | 14.77M | 23.49M | -6.99M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.24M | 1.23M | -3.21M | 2.51M | 4.61M | 5.73M | 4.09M | 0.85M | 32.20M | -11.65M | -6.32M | -1.04M | 0.99M | 10.57M | 2.75M | -2.41M | -2.15M | 24.99M | 11.45M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.77M | 4.01M | 1.34M | -1.45M | 3.63M | -5.53M | 5.68M | -21.98M | 5.26M | -20.43M | 2.70M | 23.77M | 8.22M | -14.36M | 3.84M | 7.58M | -3.32M | 0.14M | -18.21M | 44.72M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | 0.11M | | -0.23M | 3.59M | 18.63M | 2.03M | -22.93M | 0.71M | 1.79M | -4.35M | 1.80M | -0.01M | | -0.01M | -1.48M | 2.70M | -0.03M | 0.04M | 11.71M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.40M | 16.75M | 9.48M | -42.64M | 14.03M | 7.97M | | 54.02M | 28.93M | 31.69M | 22.27M | 21.39M | 34.69M | 30.69M | 33.99M | 96.29M | 46.72M | 35.79M | 45.55M | 62.50M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.02M | | 0.00M | 0.01M | | | 0.10M | 0.00M | 0.03M | | 0.02M | | 0.01M | 0.00M | 0.04M | | 0.23M | -0.23M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | 4.05M | 6.00M | 4.38M | 3.06M | 3.72M | 3.33M | 3.83M | 3.46M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.43M | 0.25M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.40M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.39M | -16.74M | -9.45M | -116.14M | -14.26M | -35.17M | -14.35M | -12.43M | -28.82M | -31.68M | -22.23M | -26.58M | -38.71M | -36.68M | -38.35M | -99.33M | -50.39M | -39.10M | -49.13M | -53.79M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | | | 0.42M | | | | | 1.40M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.04M | -2.99M | -11.99M | 30.68M | 23.81M | 41.93M | -37.59M | -10.79M | 21.03M | 1.25M | -30.10M | -38.68M | -34.31M | -15.15M | -30.84M | 98.33M | 55.47M | 59.87M | 37.82M | 33.45M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.98M | | | 10.10M | 12.82M | 6.46M | 6.54M | 6.94M | 6.50M | 6.56M | 6.52M | 6.49M | 6.51M | 8.10M | 8.18M | 8.16M | 8.17M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.48M | 14.35M | -9.65M | -98.99M | 2.74M | 11.98M | -6.94M | -5.32M | -2.97M | 24.68M | -5.13M | -13.51M | 19.34M | -16.29M | -5.41M | -0.15M | -4.13M | -1.06M | 0.95M | -1.03M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.43M | 17.32M | 2.31M | 29.12M | -20.83M | -2.75M | 44.99M | -36.12M | -24.11M | 23.42M | 24.93M | 30.36M | 57.68M | 4.85M | 29.79M | -95.44M | -55.94M | -57.62M | -33.30M | -43.18M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.48M | 14.35M | -9.65M | -98.99M | 2.74M | 11.98M | -6.94M | -5.32M | -2.97M | 24.68M | -5.13M | -13.51M | 19.34M | -16.29M | -5.41M | -0.15M | -4.13M | -1.06M | 0.95M | -1.03M |