|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.46M | 8.44M | 1.39M | 16.91M | 8.28M | 1.17M | 1.40M | 9.87M | 7.32M | 16.00M | 1.93M | 15.52M | 14.10M | 23.93M | 10.29M | 21.24M | 19.15M | 21.68M | 17.37M | 33.77M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.33M | 0.30M | 0.28M | 0.26M | 0.26M | 0.24M | | 0.24M | 0.24M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | 3.03M | 3.04M | 2.94M | 3.10M | 4.52M | 5.33M | 5.25M | 5.27M | 4.19M | 7.07M | 1.68M | 4.42M | 4.60M | 11.41M | 0.23M | 2.92M | 6.69M | 10.11M | 2.71M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 3.01M | 0.50M | 4.50M | 2.12M | 2.48M | 0.12M | 0.87M | 2.03M | 5.10M | 0.33M | 2.67M | 2.41M | -3.95M | 0.20M | 0.91M | 3.80M | 1.62M | 1.31M | 3.87M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.89M | 1.34M | -0.18M | 2.00M | 1.32M | 2.91M | 1.85M | 1.46M | 1.91M | 2.86M | 4.36M | 1.74M | 2.13M | 3.75M | 2.70M | 3.90M | 3.01M | 2.51M | 5.29M | 2.78M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.41M | 6.43M | 10.28M | 9.50M | 11.97M | -8.61M | -2.26M | 13.04M | 9.26M | 41.59M | 30.90M | 29.33M | 19.83M | 73.00M | 49.57M | 14.50M | -8.72M | 73.87M | 38.26M | 58.39M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.61M | 5.73M | 5.89M | 5.87M | 5.91M | 6.67M | 7.01M | 8.67M | 8.48M | 8.72M | 9.23M | 9.54M | 10.59M | 11.20M | 12.24M | 13.09M | 13.71M | 14.61M | 14.79M | 15.37M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.47M | 19.20M | -10.08M | 34.74M | 0.74M | 22.83M | -9.86M | 19.71M | 17.53M | 21.43M | -16.41M | 12.14M | 12.98M | 36.10M | -27.83M | 18.55M | -2.05M | 47.18M | -9.67M | 21.48M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.80M | 11.65M | 4.39M | 26.18M | 9.95M | 9.41M | 20.07M | 15.38M | 20.90M | -27.59M | -13.15M | 38.58M | 26.36M | -19.58M | 0.77M | 50.64M | 18.73M | -3.02M | -21.58M | 16.17M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.90M | 11.08M | -9.83M | 29.56M | 2.21M | -2.77M | -15.04M | 15.50M | 18.29M | 0.86M | -22.91M | 40.73M | 23.13M | 46.37M | -19.59M | 34.28M | -41.51M | 58.19M | -45.44M | 26.13M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.20M | -1.12M | 1.08M | -1.19M | 9.95M | 7.75M | -1.61M | 4.05M | 1.02M | 3.77M | 0.45M | 2.91M | 2.53M | 0.14M | -4.12M | 2.12M | 3.08M | -1.49M | -3.62M | -0.52M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | 20.93M | 14.21M | 9.28M | 8.18M | 14.18M | 8.70M | 14.46M | 11.97M | 22.30M | 17.07M | 16.06M | 8.01M | 8.38M | 12.34M | 9.98M | 11.02M | 8.09M | 7.70M | 9.23M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 2.91M | 28.00M | 24.01M | 10.00M | 124.17M | 50.94M | 68.64M | 1.02M | 1.28M | 0.32M | | | | | | | 4.58M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.41M | -23.84M | -42.21M | -33.29M | -18.18M | -138.35M | -59.63M | -83.10M | -12.99M | -23.58M | -17.38M | -16.06M | -8.01M | -8.38M | -12.34M | -9.98M | -11.02M | -13.42M | -7.70M | -9.51M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | -2.41M | 13.26M | 7.78M | | -3.21M | -0.44M | 5.39M | -1.30M | -2.25M | -0.25M | 3.98M | | | 0.66M | | 2.04M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.85M | -1.73M | -3.85M | -3.88M | 99.99M | 160.96M | -5.14M | 38.14M | -22.52M | -1.46M | -21.25M | -17.11M | 0.54M | -0.66M | -35.41M | -24.23M | -11.94M | -4.63M | -28.78M | -36.09M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.07M | 0.06M | 0.04M | -0.16M | -0.62M | -0.02M | -0.23M | -0.28M | 0.27M | 0.12M | -0.08M | 0.01M | -0.02M | 0.07M | 0.05M | -0.13M | 0.11M | -0.06M | -0.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.70M | -19.06M | -35.72M | -27.63M | 93.62M | 13.38M | -67.06M | -32.15M | -26.53M | 16.82M | -7.61M | -3.93M | 12.37M | 63.95M | 1.88M | -19.66M | -31.80M | 55.92M | 1.73M | 12.76M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.71M | -14.50M | -3.92M | 0.21M | 3.79M | -22.80M | -10.96M | -1.42M | -2.71M | 19.30M | 13.83M | 13.27M | 11.82M | 64.63M | 37.22M | 4.52M | -19.73M | 65.78M | 30.56M | 49.16M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.67M | -19.14M | -35.77M | -27.68M | 93.78M | 14.00M | -67.03M | -31.92M | -26.25M | 16.55M | -7.73M | -3.84M | 12.36M | 63.97M | 1.81M | -19.71M | -31.68M | 55.81M | 1.78M | 12.79M |