|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.57M | 2.98M | 2.03M | -49.26M | 14.52M | 20.07M | 28.78M | 14.73M | 30.14M | 37.85M | 30.34M | 21.23M | 26.80M | 29.63M | 27.69M | 16.57M | 25.57M | 14.60M | 6.10M | -28.71M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 1.18M | 1.22M | 1.01M | 1.31M | 1.64M | 1.75M | 1.86M | 2.15M | 2.25M | 2.15M | 2.78M | 3.50M | 2.94M | 2.86M | 2.14M | 0.04M | 2.26M | 2.63M | 1.71M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.48M | -0.02M | -3.97M | -20.43M | -1.29M | -1.85M | -3.38M | -6.66M | -12.25M | -2.44M | -2.21M | -3.90M | -1.02M | 0.90M | -4.83M | -4.85M | -0.28M | 6.87M | 1.61M | 0.80M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | 0.96M | -1.13M | 0.99M | -1.52M | 0.77M | -4.33M | -0.12M | 2.63M | -0.01M | -1.59M | 3.47M | 0.62M | -0.06M | 2.79M | 0.04M | -5.71M | 3.89M | 0.01M | -6.87M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.25M | 6.59M | -16.76M | -2.88M | 37.50M | 37.30M | 18.13M | 55.38M | 88.03M | 86.72M | 57.00M | 43.71M | 43.32M | 40.81M | 11.92M | 10.95M | 44.76M | 33.08M | 11.17M | -13.13M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.96M | 7.03M | 6.84M | 6.79M | 6.78M | 6.68M | 6.46M | 6.67M | 7.01M | 7.39M | 8.27M | 8.70M | 9.19M | 9.39M | 10.08M | 10.09M | 10.04M | 9.96M | 9.79M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.20M | 0.24M | 0.20M | 0.20M | 0.20M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.81M | 24.44M | 24.34M | 23.92M | 23.90M | 23.85M | 23.75M | 23.23M | 22.92M | 23.16M | 23.06M | 19.96M | 12.60M | 12.80M | 13.47M | 14.58M | 15.06M | 15.81M | 16.39M | 16.05M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73M | -16.64M | 19.47M | 1.61M | 6.93M | 6.09M | -7.17M | -35.74M | 1.81M | -1.08M | 2.99M | -8.23M | 4.55M | -0.60M | 6.35M | -8.79M | -0.83M | -0.66M | -5.58M | -10.36M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.65M | 23.53M | 9.67M | 12.86M | 24.33M | 19.55M | 8.19M | -28.11M | -30.57M | -22.74M | -4.91M | 1.67M | -2.48M | 18.95M | 8.90M | -4.88M | -0.24M | 5.51M | 3.82M | 4.54M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | -4.56M | -0.65M | -0.53M | 22.13M | 1.49M | -27.54M | -27.43M | 3.29M | -2.34M | -3.43M | 0.55M | 5.45M | 3.02M | -4.12M | -9.79M | -7.67M | 5.14M | -4.42M | -6.81M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.46M | -1.19M | 0.20M | -10.62M | 4.12M | 9.72M | 4.27M | -17.75M | 8.82M | -1.95M | 6.92M | -8.17M | 14.45M | -5.03M | 4.22M | -0.75M | -3.68M | -4.37M | 1.06M | -8.71M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.56M | 0.33M | 5.42M | 3.24M | -2.78M | 7.94M | -6.68M | -0.46M | -3.85M | 1.51M | 4.91M | 2.07M | 8.34M | -8.77M | 7.01M | 5.84M | -15.20M | | 2.42M | 9.03M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | 1.75M | 4.46M | 0.83M | -3.50M | -6.81M | 16.02M | -0.94M | -2.96M | -2.41M | -12.44M | 15.78M | -31.31M | -9.19M | -9.18M | -10.22M | -10.22M | 5.89M | -26.36M | -10.05M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.48M | 11.87M | 10.24M | -16.15M | 1.50M | 1.19M | 8.35M | -7.39M | 40.45M | 13.80M | 19.51M | -32.50M | 90.24M | 0.10M | 0.38M | 30.28M | 8.96M | 7.81M | -5.92M | 0.87M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | | | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | 0.00M | 0.00M | 0.02M | 0.03M | 0.01M | | | 0.10M | 0.01M | 0.00M | 0.01M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.06M | -14.71M | -12.39M | -8.67M | -15.81M | -4.56M | -6.41M | -8.29M | -26.08M | -14.22M | -19.61M | -21.88M | -36.48M | -11.39M | -11.19M | -9.61M | -10.47M | -8.12M | -12.10M | -8.75M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.76M | -0.00M | 0.01M | | 0.04M | | | | | | | | | | | 0.00M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.91M | -55.13M | 9.35M | 4.41M | -0.24M | -21.36M | -0.59M | -46.10M | -66.04M | -24.58M | -30.66M | -20.39M | -17.27M | -27.55M | -33.28M | -14.58M | -29.58M | -18.23M | -1.92M | -1.93M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.72M | -63.25M | -19.81M | -7.14M | 21.45M | 11.37M | 11.14M | 0.98M | -4.08M | 47.92M | 6.73M | 1.45M | -10.43M | 1.87M | -32.55M | -13.23M | 4.71M | 6.72M | -2.85M | -23.80M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.73M | -5.28M | -27.00M | 13.28M | 35.99M | 36.11M | 9.79M | 62.76M | 47.58M | 72.92M | 37.49M | 76.21M | -46.92M | 40.71M | 11.54M | -19.32M | 35.80M | 25.27M | 17.09M | -14.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.72M | -63.25M | -19.81M | -7.14M | 21.45M | 11.37M | 11.14M | 0.98M | -4.08M | 47.92M | 6.73M | 1.45M | -10.43M | 1.87M | -32.55M | -13.23M | 4.71M | 6.72M | -2.85M | -23.80M |