|
Net Income (Quarter)
|
| | | 11.89M | -116.83M | -8.17M | -16.28M | -1.75M | 1.59M | -2.82M | -9.39M | 9.71M | 13.40M | -3.77M | 16.21M | 22.16M | 21.71M | 6.37M | 22.48M | 38.36M | 27.28M | 29.16M | 23.66M |
|
Depreciation and Depletion (Quarter)
|
| | | 4.84M | 5.75M | 6.54M | 8.27M | 6.89M | 7.63M | 8.37M | 9.52M | 10.55M | 11.56M | 12.80M | 14.17M | 15.32M | 16.93M | 18.52M | 19.35M | 20.74M | 21.82M | 24.28M | 30.59M |
|
Share-based Compensation (Quarter)
|
| | | 8.33M | 124.78M | 9.96M | 9.90M | 10.45M | 10.65M | 10.66M | 9.17M | 10.15M | 9.70M | 10.21M | 1.93M | 3.33M | 2.96M | 3.26M | 4.19M | 4.67M | 4.65M | 4.51M | 5.28M |
|
Deferred Taxes (Quarter)
|
| | | 0.04M | 1.55M | 1.08M | 0.51M | -0.52M | 3.76M | -4.83M | -2.15M | -1.92M | -1.54M | -0.35M | -8.39M | -3.29M | -3.65M | -0.09M | -0.98M | -6.36M | -7.31M | -2.97M | -3.03M |
|
Gains from Investment Securities (Quarter)
|
| | | | -0.01M | -0.64M | -1.16M | 5.06M | -5.06M | 7.00M | 3.37M | -2.44M | 0.96M | -0.17M | 2.09M | -1.33M | -0.04M | 1.52M | 3.40M | -2.51M | 0.01M | 0.10M | 6.18M |
|
Cash from Operations (Quarter)
|
| | | 40.71M | 16.11M | 8.07M | -0.76M | 17.47M | 26.05M | 17.11M | 3.08M | 42.77M | 49.06M | 45.01M | 41.19M | 59.54M | 83.47M | 62.24M | 36.88M | 89.90M | 89.12M | 79.64M | 84.72M |
|
Amortization of Deferred Charges (Quarter)
|
| | | 0.09M | 0.10M | 0.07M | 0.15M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.25M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.28M | 0.23M | 0.13M | 0.19M | 0.12M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | 1.53M | 4.29M | 7.49M | 9.18M | 8.31M | 1.48M | 13.20M | 14.78M | 16.52M | 18.12M | 19.72M | 21.25M | 22.11M | 23.49M | 25.52M | 26.43M | 27.08M | 28.14M | 31.74M | 38.26M |
|
Change in Receivables (Quarter)
|
| | | -0.39M | -1.11M | -0.38M | 2.23M | 1.20M | 0.34M | -2.45M | -3.19M | 0.60M | -0.24M | -0.01M | 2.54M | 0.68M | -1.98M | 0.24M | 1.04M | 1.90M | 0.77M | 4.08M | 0.38M |
|
Change in Inventory (Quarter)
|
| | | -1.23M | 5.18M | 4.85M | 3.52M | 5.93M | 0.86M | 5.52M | 4.73M | 3.65M | 2.69M | -3.34M | -1.56M | 1.26M | -8.27M | -1.89M | 1.74M | 4.19M | 2.88M | 3.62M | -11.53M |
|
Change in Account Payables (Quarter)
|
| | | 4.77M | 4.85M | -3.62M | -0.13M | 1.13M | 2.97M | -2.36M | 0.46M | 2.12M | 0.84M | 0.47M | 8.30M | -3.44M | -1.62M | 0.42M | -1.03M | 0.54M | 1.62M | 2.58M | 2.13M |
|
Change in Accured Expenses (Quarter)
|
| | | 4.20M | -1.74M | 1.70M | -0.19M | -0.19M | 2.59M | -1.56M | -0.31M | 2.81M | 1.39M | 12.03M | -0.81M | 2.07M | -1.73M | 30.08M | -11.14M | 10.02M | 0.60M | 20.95M | -3.66M |
|
Other Working Capital Changes (Quarter)
|
| | | 0.03M | -0.34M | 0.64M | -2.90M | 0.94M | 1.95M | -0.65M | -2.58M | 5.46M | -1.94M | -0.94M | -1.60M | 1.60M | | | -3.19M | -1.53M | 2.13M | 2.58M | 0.08M |
|
Capital Expenditures (Quarter)
|
| | | 26.95M | 39.23M | 44.32M | 1.96M | 81.90M | 50.78M | -127.90M | 43.28M | 59.02M | -88.10M | -0.33M | 15.13M | 2.29M | 161.55M | 42.77M | 45.55M | 54.21M | -80.58M | 221.95M | 19.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | 0.14M | 1.71M | 0.01M | 0.01M | 1.26M | | 0.09M | 0.24M | 0.01M | 0.02M | 0.91M | | 8.67M | 0.87M | 0.06M | 0.02M | 0.01M | | 0.04M | |
|
Acquisitions (Quarter)
|
| | | 2.51M | 2.88M | | 6.05M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | -29.32M | -40.40M | -44.31M | -46.02M | -42.61M | -50.78M | -53.16M | -43.04M | -59.02M | -65.40M | -59.82M | -57.46M | -55.78M | -56.12M | -42.71M | -45.53M | -54.20M | -70.20M | -71.13M | -76.81M |
|
Other financing activities (Quarter)
|
| | | 2.41M | 1.10M | -1.10M | 2.75M | -2.50M | -0.50M | 3.00M | | | 1.35M | -0.23M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | -26.79M | 30.58M | 28.88M | 55.02M | 19.68M | 38.00M | 21.66M | 34.08M | 25.67M | 142.41M | -1.43M | 145.44M | -5.55M | -7.13M | -7.31M | 31.73M | -97.72M | -6.14M | -6.30M | -13.81M |
|
Dividends Paid - Common (Quarter)
|
| | | 205.49M | 4.20M | | | | | | | | | | | | 0.69M | 1.20M | | 6.87M | | | |
|
Change in Cash (Quarter)
|
| | | -15.40M | 6.29M | -7.36M | 8.25M | -5.46M | 13.27M | -14.39M | -5.88M | 9.42M | 126.07M | -16.24M | 129.17M | -1.80M | 20.21M | 12.22M | 23.09M | -62.03M | 12.78M | 2.21M | -5.89M |
|
Free Cash Flow (Quarter)
|
| | | 13.76M | -23.12M | -36.25M | -2.71M | -64.43M | -24.72M | 145.02M | -40.21M | -16.26M | 137.16M | 45.34M | 26.06M | 57.25M | -78.08M | 19.47M | -8.67M | 35.69M | 169.71M | -142.31M | 64.92M |
|
Net Cash Flow (Quarter)
|
| | | -15.40M | 6.29M | -7.36M | 8.25M | -5.46M | 13.27M | -14.39M | -5.88M | 9.42M | 126.07M | -16.24M | 129.17M | -1.80M | 20.21M | 12.22M | 23.09M | -62.03M | 12.78M | 2.21M | -5.89M |