|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.47M | 15.08M | -4.05M | 11.06M | 18.09M | 28.75M | 24.17M | 25.85M | 41.01M | 43.59M | 56.80M | 66.64M | 65.47M | 57.68M | 72.59M | 79.29M | 87.52M | 87.54M | 110.31M | 153.55M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.82M | 6.21M | 6.16M | 6.37M | -8.67M | 6.39M | 6.86M | 6.88M | -8.01M | 7.62M | 7.82M | 10.61M | -6.52M | 11.09M | 11.95M | 11.66M | -5.75M | 12.67M | 16.09M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.90M | 1.00M | 1.00M | 0.88M | 0.91M | 1.05M | 1.30M | 1.12M | 1.41M | 1.51M | 1.41M | 1.20M | 1.95M | 3.14M | 4.33M | 3.52M | 3.77M | 3.55M | 3.82M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.88M | 2.19M | -0.26M | -0.12M | -1.85M | 0.53M | 6.42M | 2.40M | -4.17M | 1.00M | 0.93M | 1.89M | -4.95M | 0.17M | 0.06M | 0.25M | -3.78M | 1.89M | 6.43M | -8.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | 0.09M | | 2.62M | 0.42M | 0.06M | 0.27M | 0.15M | -0.60M | 0.15M | 0.35M | 0.01M | 0.97M | 0.23M | 0.04M | 0.41M | 2.77M | 0.16M | -0.26M | 0.72M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.77M | -24.46M | 21.55M | -14.89M | 34.06M | 14.34M | 45.72M | 36.56M | 57.28M | 24.95M | 33.74M | 82.93M | 92.78M | 37.26M | 24.84M | 91.99M | 132.00M | 27.70M | 103.29M | 108.43M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.04M | 0.05M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.10M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | 6.21M | 6.16M | 6.37M | 6.73M | 6.39M | 6.86M | 6.88M | 9.28M | 7.62M | 7.82M | 10.61M | 11.05M | 11.09M | 11.95M | 11.66M | 12.24M | 12.67M | 16.09M | 16.95M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.69M | 8.17M | 14.66M | 38.05M | 26.28M | -18.14M | -17.52M | 10.27M | 22.47M | 24.87M | 28.45M | 26.94M | 13.24M | -10.60M | 54.58M | 20.25M | 15.72M | -27.61M | 109.95M | 66.79M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.24M | 5.19M | 12.13M | 6.86M | 3.57M | 5.11M | 6.68M | -3.72M | -6.94M | | | 11.20M | -7.68M | 15.69M | -21.37M | 33.39M | 34.38M | 48.28M | -35.26M | 75.14M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.66M | -23.17M | 50.08M | 14.54M | 25.68M | -29.78M | -0.67M | -14.39M | 34.80M | -2.62M | 12.08M | 21.84M | 26.59M | -31.48M | 40.11M | 15.42M | 62.41M | -52.19M | 87.74M | 72.13M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.16M | 5.37M | -1.57M | 9.62M | 5.20M | 11.77M | -0.09M | -3.68M | -0.67M | 9.76M | 25.49M | 2.01M | -20.54M | 4.80M | 6.49M | 2.98M | 2.18M | 9.58M | 11.00M | 22.95M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.01M | 1.56M | 9.29M | 4.98M | 2.65M | -0.10M | 3.96M | 4.61M | 6.38M | 6.51M | 6.84M | 17.53M | 14.27M | -0.00M | 16.95M | 17.15M | 0.19M | -0.36M | 31.83M | 44.63M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.08M | 0.12M | -0.02M | 0.04M | 19.20M | -0.08M | 1.31M | 0.17M | 0.66M | 1.72M | 0.20M | 1.12M | 0.19M | 0.34M | 0.15M | 0.15M | 0.34M | 0.05M | 0.23M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | 0.50M | | | -0.50M | | | | | | | 67.70M | -0.70M | 0.54M | 22.07M | | 29.76M | | 143.11M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.65M | -12.76M | -9.17M | -5.01M | -2.60M | 16.33M | -4.05M | -3.30M | -6.21M | -5.99M | -5.38M | -85.03M | -12.45M | -58.42M | -38.68M | -17.00M | -49.59M | -46.24M | -174.89M | -44.41M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.22M | -2.13M | -3.01M | -0.65M | -2.35M | 2.36M | -8.50M | 8.51M | -1.30M | 1.30M | | 0.01M | -3.95M | -1.02M | -2.57M | 7.54M | -0.75M | -0.14M | 0.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.46M | 21.94M | -0.93M | 17.68M | -23.67M | -50.27M | -31.79M | -19.83M | -3.86M | -7.28M | -9.85M | -58.97M | -24.40M | -20.59M | -22.81M | 11.03M | -63.69M | -19.80M | 32.30M | -36.28M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | 6.57M | 6.61M | | 3.95M | 1.02M | 2.57M | | 0.75M | 0.14M | -0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | -15.28M | 11.45M | -2.22M | 7.79M | -19.60M | 9.88M | 13.43M | 47.21M | 11.69M | 18.51M | -61.07M | 55.94M | -41.76M | -36.65M | 86.02M | 18.72M | -38.34M | -39.30M | 27.75M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | -26.03M | 12.27M | -19.87M | 31.41M | 14.45M | 41.75M | 31.95M | 50.90M | 18.44M | 26.90M | 65.40M | 78.52M | 37.26M | 7.89M | 74.84M | 131.81M | 28.06M | 71.45M | 63.80M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | -15.28M | 11.45M | -2.22M | 7.79M | -19.60M | 9.88M | 13.43M | 47.21M | 11.69M | 18.51M | -61.07M | 55.94M | -41.76M | -36.65M | 86.02M | 18.72M | -38.34M | -39.30M | 27.75M |