|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.62M | 20.77M | 19.07M | 18.02M | 3.74M | 11.56M | 25.03M | 33.50M | 11.53M | 18.29M | 36.22M | 18.95M | 11.70M | 20.70M | 38.65M | 22.92M | 16.55M | 24.68M | 45.13M | 16.22M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.12M | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.28M | 0.79M | 1.13M | 1.04M | 1.55M | 1.04M | 1.40M | 0.80M | 1.20M | 1.14M | 1.24M | 1.07M | 1.54M | 1.27M | 1.57M | 1.24M | 1.21M | 1.46M | 1.99M | 1.78M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.76M | 1.67M | 3.24M | -6.99M | 2.26M | -0.03M | 4.90M | -10.38M | 1.05M | 7.65M | 4.29M | -21.51M | 0.65M | 0.63M | 25.86M | -16.79M | 3.02M | 5.62M | 16.42M | -19.88M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.86M | 6.62M | -7.64M | 0.17M | 0.29M | 0.11M | 6.28M | 0.20M | -0.32M | 0.94M | 22.20M | 0.18M | 0.53M | -0.67M | -0.63M | -0.68M | 0.68M | | 3.24M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.38M | 33.72M | 33.16M | 29.79M | 45.29M | 38.30M | 45.75M | 36.85M | 50.61M | 46.76M | 61.94M | 31.53M | 51.22M | 49.32M | 53.53M | 41.46M | 43.18M | 60.84M | 77.27M | 63.52M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.93M | 24.48M | 23.51M | 24.56M | 28.08M | 25.75M | 26.03M | 26.58M | 26.84M | 26.67M | 27.03M | 27.59M | 28.92M | 28.92M | 27.96M | 29.24M | 29.63M | 29.98M | 30.03M | 30.85M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.72M | 15.54M | 11.84M | -13.72M | -4.31M | 12.80M | 14.02M | -14.29M | -8.18M | 11.86M | 23.09M | -15.91M | -11.91M | 21.66M | 16.76M | -13.85M | -5.36M | 20.63M | 15.44M | -27.48M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.72M | 4.27M | 3.14M | 1.15M | -1.64M | 0.48M | -0.32M | 0.09M | -0.65M | 0.54M | 0.66M | -0.07M | -4.11M | 2.16M | -0.32M | 6.51M | -10.74M | 1.34M | 3.71M | 14.97M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.04M | 8.15M | 2.74M | -11.83M | 2.14M | 5.46M | 2.90M | -7.99M | -7.97M | 11.27M | 10.16M | -8.69M | -7.27M | 15.38M | 5.85M | -13.31M | -1.81M | 15.00M | 4.15M | -13.13M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | -0.69M | -1.81M | -7.25M | 1.14M | -1.16M | -1.83M | -10.10M | 1.73M | -5.09M | 4.06M | -23.11M | 4.10M | -0.48M | -21.58M | -0.40M | 4.96M | -4.84M | -5.73M | -12.67M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | -1.67M | 0.29M | -4.58M | 1.23M | -1.73M | -2.22M | -4.39M | 1.67M | -2.29M | 5.00M | -5.92M | 1.70M | -2.78M | -0.67M | -2.65M | -1.29M | -0.13M | -1.32M | -2.94M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 28.97M | -2.50M | -6.05M | 20.47M | -19.93M | 21.50M | 0.52M | 19.91M | 7.67M | -1.26M | 9.59M | 26.06M | 3.06M | 6.84M | 5.72M | 37.72M | -0.78M | 12.61M | -1.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | | 15.23M | 0.23M | | 0.08M | 0.67M | | | | 0.23M | | | 0.04M | -0.10M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | -1.45M | 23.59M | 0.03M | | 0.40M | | | | | 0.25M | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -51.94M | -55.06M | -75.89M | -77.10M | -49.44M | -67.69M | -64.32M | -62.88M | -55.03M | -70.35M | -116.36M | -80.53M | -74.27M | -56.71M | -101.70M | -107.42M | -84.76M | -133.12M | -151.67M | -150.56M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.06M | 0.15M | -0.59M | -0.28M | -0.04M | 0.22M | -0.42M | -0.77M | -0.07M | -0.05M | -0.28M | -0.37M | -0.02M | 0.44M | -0.18M | 0.20M | -0.09M | 0.43M | -1.30M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.80M | 34.94M | 30.86M | 43.21M | 10.12M | 23.95M | 19.11M | 25.18M | 15.41M | 25.73M | 50.02M | 37.66M | 17.88M | 25.66M | 29.32M | 73.10M | 54.16M | 68.43M | 65.87M | 96.41M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.72M | 10.13M | 10.14M | 10.14M | 10.88M | 10.89M | 10.90M | 10.91M | 11.72M | 11.95M | 12.09M | 12.14M | 12.82M | 12.90M | 13.11M | 13.30M | 14.14M | 14.60M | 14.86M | 15.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.24M | 13.59M | -11.88M | -4.10M | 5.97M | -5.44M | 0.54M | -0.85M | 10.99M | 2.14M | -4.41M | -11.34M | -5.18M | 18.26M | -18.84M | 7.15M | 12.58M | -3.85M | -8.54M | 9.37M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.22M | 4.75M | 35.65M | 35.83M | 24.82M | 58.23M | 24.25M | 36.33M | 30.70M | 39.08M | 63.20M | 21.94M | 25.15M | 46.25M | 46.69M | 35.74M | 5.46M | 61.62M | 64.66M | 64.92M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.24M | 13.59M | -11.88M | -4.10M | 5.97M | -5.44M | 0.54M | -0.85M | 10.99M | 2.14M | -4.41M | -11.34M | -5.18M | 18.26M | -18.84M | 7.15M | 12.58M | -3.85M | -8.54M | 9.37M |