|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.71M | -4.86M | -7.05M | 26.52M | -14.53M | -14.73M | -21.07M | -16.98M | -16.66M | -16.11M | -21.49M | -18.82M | -22.26M | -8.42M | -18.61M | 75.16M | -16.26M | -14.10M | -83.79M | -85.18M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | 2.24M | 1.08M | 1.32M | 1.53M | 2.29M | 0.56M | 2.30M | 2.34M | -2.05M | 2.46M | 2.32M | 2.57M | -1.71M | 2.42M | 2.32M | 2.58M | 8.46M | 2.80M | 2.81M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 1.32M | 4.95M | 2.75M | 1.65M | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.85M | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.72M | 4.24M | 26.78M | 36.72M | 37.40M | 24.91M | 16.02M | 47.46M | 36.32M | 29.82M | 14.80M | 46.66M | 38.43M | 36.98M | 20.18M | 48.69M | 43.81M | 42.74M | 20.20M | 53.95M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.66M | -2.55M | 3.89M | -5.93M | -0.99M | -1.52M | -0.57M | 5.37M | 0.83M | 0.57M | 0.60M | -3.24M | -0.74M | 0.68M | 0.66M | 0.74M | 0.79M | -2.26M | -1.69M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.32M | 22.14M | 22.83M | 24.20M | 24.02M | 23.90M | 26.76M | 28.26M | 30.32M | 28.09M | 28.17M | 28.79M | 28.13M | 28.86M | 30.61M | 30.74M | 32.73M | 34.41M | 36.38M | 38.66M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 4.32M | -5.89M | 0.86M | 5.69M | 0.34M | -5.50M | -0.68M | 1.88M | 2.82M | -6.54M | 0.39M | 3.06M | 1.58M | -3.26M | 2.55M | 3.31M | -0.87M | -1.91M | 2.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.70M | -6.55M | -8.61M | 8.18M | 8.86M | -0.01M | -14.73M | 15.62M | -1.28M | 2.33M | -1.98M | 0.33M | 0.86M | 1.75M | 0.52M | -5.58M | 6.36M | 2.97M | -19.26M | 14.03M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | 3.36M | 1.46M | 8.68M | 3.81M | -10.81M | 3.97M | -1.35M | 149.43M | | 7.09M | 9.43M | -55.52M | -1.39M | | 10.73M | -13.20M | -0.65M | 6.09M | 7.92M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.48M | 0.01M | | 54.28M | | 23.26M | | | 10.98M | | | | 0.55M | 64.51M | | | 0.08M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.30M | 22.05M | | | 79.25M | 12.10M | | 3.71M | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.20M | -9.14M | -114.28M | 40.50M | -7.37M | -63.31M | -56.36M | -21.45M | 1.63M | -3.54M | -23.66M | -53.59M | -31.04M | -132.25M | -7.10M | 192.31M | -239.55M | -90.56M | -128.25M | -135.95M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.31M | -0.08M | -0.11M | 0.10M | -0.22M | -0.03M | -0.01M | -0.01M | -0.03M | 0.28M | | | 0.28M | | 0.21M | | 0.28M | | 0.19M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 400.00M | -400.00M | 22.33M | | | 24.72M | 13.70M | | | -13.70M | | 15.70M | -15.70M | | | | 387.00M | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.00M | 105.00M | -105.00M | 143.00M | -31.00M | 30.00M | | | | | | 10.00M | | | 13.00M | | 55.00M | 126.00M | 104.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -249.46M | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.93M | 14.09M | 13.83M | 13.84M | 13.84M | 13.84M | 14.55M | 14.55M | 14.55M | 14.55M | 14.59M | 15.37M | 15.37M | 17.45M | 17.51M | 18.44M | 18.45M | 18.45M | 18.45M | 19.48M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.29M | -88.58M | 68.37M | -7.04M | 90.59M | -40.35M | -28.14M | -14.56M | -14.58M | -30.63M | -15.79M | -31.06M | 158.24M | -16.27M | -19.72M | -31.53M | -21.93M | 11.97M | 101.93M | 122.52M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.77M | -93.49M | -19.13M | 70.17M | 120.62M | -78.75M | -68.47M | 11.46M | 23.36M | -4.35M | -24.65M | -37.99M | 165.63M | -111.54M | -6.64M | 209.46M | -217.67M | -35.85M | -6.12M | 40.51M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.62M | 0.87M | 25.32M | 28.04M | 33.58M | 35.72M | 12.06M | 48.81M | -113.11M | 29.82M | 7.71M | 37.23M | 93.95M | 38.37M | 20.18M | 37.95M | 57.01M | 43.39M | 14.11M | 46.02M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -33.77M | -93.49M | -19.13M | 70.17M | 120.62M | -78.75M | -68.47M | 11.46M | 23.36M | -4.35M | -24.65M | -37.99M | 165.63M | -111.54M | -6.64M | 209.46M | -217.67M | -35.85M | -6.12M | 40.51M |