|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.29M | 14.95M | 24.44M | 14.97M | -168.29M | 46.15M | 26.58M | 1.82M | 13.73M | 15.84M | 33.07M | 19.71M | 29.98M | 48.98M | 33.76M | 6.04M | 21.42M | 2.86M | 16.74M | 13.83M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | 3.78M | 3.98M | 4.03M | 4.06M | 3.94M | 4.03M | 4.06M | 4.17M | 3.93M | 4.05M | 4.05M | 4.17M | 4.20M | 4.20M | 4.24M | 4.47M | 4.38M | 4.07M | 4.17M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M | 4.33M | 4.30M | 4.46M | 5.75M | 5.75M | 5.76M | 5.73M | 6.42M | 6.19M | 5.92M | 6.24M | 6.97M | 6.12M | 6.26M | 13.86M | 4.90M | 4.58M | 4.95M | 5.50M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | 0.47M | 4.32M | 0.18M | 70.22M | -31.96M | -44.48M | -1.14M | 0.53M | -0.28M | 1.59M | 1.86M | 1.24M | 2.52M | 6.58M | -2.66M | 1.68M | 3.69M | 0.81M | 1.53M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.44M | -0.64M | -2.80M | | | -8.67M | -27.05M | 42.27M | 3.96M | -1.80M | 1.34M | 23.80M | 0.72M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.28M | 21.36M | 33.78M | 0.33M | 18.74M | 25.89M | -11.60M | -3.85M | 26.67M | 46.13M | 56.40M | 29.12M | 43.31M | 51.20M | 43.34M | 41.53M | 29.13M | 53.69M | 46.34M | 13.47M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 2.60M | 2.61M | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.40M | 38.63M | 13.50M | 12.80M | -10.88M | 1.49M | 50.06M | 13.88M | 13.90M | 13.95M | -35.67M | 1.41M | 1.41M | 38.63M | -35.74M | 1.44M | 1.39M | 39.52M | -36.71M | 1.28M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.98M | 3.78M | 3.98M | 4.03M | 4.06M | 3.94M | 4.03M | 4.06M | 4.17M | 3.93M | 4.05M | 4.05M | 4.17M | 4.20M | 4.20M | 4.24M | 4.47M | 4.38M | 4.07M | 4.17M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18M | -2.11M | 19.05M | 0.16M | 17.62M | -1.69M | -10.89M | 20.67M | 14.52M | 2.83M | 9.05M | 0.91M | -0.91M | -10.78M | 12.40M | -18.98M | 7.84M | -9.16M | 22.67M | -18.61M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.05M | 17.99M | 3.13M | 21.86M | 13.69M | 16.58M | 26.44M | 3.02M | -7.48M | -0.82M | -8.79M | 5.05M | 0.75M | 18.64M | 7.20M | 7.47M | 5.55M | 2.22M | -8.51M | 12.27M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | -8.77M | 11.11M | 9.21M | 4.52M | 0.75M | -1.17M | 2.70M | 1.75M | 3.68M | 6.72M | 13.00M | 0.30M | 2.04M | -0.63M | -7.32M | 5.70M | 5.48M | -13.61M | 10.48M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.75M | 2.57M | 4.70M | -3.09M | 10.02M | -15.20M | -0.71M | 3.95M | -12.60M | 4.51M | 18.57M | -19.83M | 5.86M | 5.91M | 5.23M | 10.05M | -9.12M | 8.06M | -2.80M | -21.15M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.29M | 3.63M | 8.09M | 6.13M | 5.26M | 0.32M | 6.03M | 11.37M | 0.54M | 10.07M | -0.13M | 6.78M | 0.81M | 2.71M | 3.62M | 5.42M | 4.45M | 3.06M | 0.23M | 17.21M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.99M | 5.58M | 3.19M | 3.69M | 5.71M | 6.71M | 5.68M | 4.25M | 4.53M | 5.39M | 4.86M | 2.04M | 3.59M | 3.42M | 4.04M | 3.78M | 5.73M | 5.19M | 5.11M | 2.89M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.55M | 0.64M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.99M | -5.58M | -3.19M | -3.69M | -148.27M | -91.26M | -6.32M | -4.25M | -5.53M | -5.39M | -4.86M | -2.04M | -3.59M | -3.42M | -4.04M | -2.93M | -5.73M | -5.19M | -7.11M | 4.11M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.69M | -4.98M | -3.92M | 6.14M | 0.32M | 15.37M | -13.36M | 2.45M | 11.32M | 0.92M | 1.25M | 0.07M | -0.07M | | 2.83M | -0.46M | 0.48M | 2.88M | | 0.83M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.09M | -29.79M | -40.79M | 7.49M | 159.12M | 46.88M | 11.52M | 5.35M | -19.79M | -37.23M | -58.77M | -17.01M | -44.09M | -38.83M | -51.07M | -28.40M | -26.53M | -43.52M | -37.37M | -22.55M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.81M | 5.83M | 5.84M | 5.87M | 5.90M | 6.09M | 6.09M | 6.10M | 6.11M | 6.14M | 6.15M | 6.15M | 6.16M | 6.16M | 6.18M | 6.18M | 6.19M | 6.19M | 6.19M | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | -0.87M | -0.47M | -0.11M | -1.31M | -1.31M | 1.99M | 0.30M | -0.00M | -0.85M | 1.02M | -0.51M | -0.62M | 0.65M | -2.24M | 0.82M | 1.57M | 0.02M | 0.03M | -0.81M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.62M | -14.88M | -10.66M | 4.02M | 28.29M | -19.80M | -4.41M | -2.45M | 1.35M | 2.65M | -6.21M | 9.56M | -4.99M | 9.60M | -14.01M | 11.03M | -1.55M | 4.99M | 1.89M | -5.79M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.29M | 15.79M | 30.60M | -3.36M | 13.03M | 19.18M | -17.27M | -8.10M | 22.14M | 40.73M | 51.54M | 27.09M | 39.72M | 47.78M | 39.30M | 37.76M | 23.41M | 48.50M | 41.22M | 10.58M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.19M | -14.01M | -10.19M | 4.13M | 29.60M | -18.49M | -6.40M | -2.75M | 1.36M | 3.50M | -7.23M | 10.07M | -4.37M | 8.95M | -11.77M | 10.21M | -3.12M | 4.97M | 1.85M | -4.97M |