|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.35M | 24.12M | 24.28M | 23.64M | 25.67M | 28.52M | 25.98M | 24.28M | 14.61M | 25.25M | 29.63M | 23.40M | 22.55M | 23.34M | 24.19M | 20.09M | 26.97M | 26.40M | 29.91M | 26.48M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 1.50M | 1.55M | 1.52M | 1.50M | 1.47M | 1.53M | 1.54M | 1.53M | 1.51M | 1.59M | 1.53M | 1.48M | 1.46M | 1.48M | 1.48M | 1.47M | 1.50M | 1.53M | 1.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.97M | 1.78M | 1.02M | 2.26M | 2.36M | 2.09M | 1.10M | 2.16M | -2.55M | 2.19M | 1.86M | 0.88M | 0.99M | 1.26M | 1.45M | 2.23M | 0.34M | 3.55M | 2.44M | 2.38M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.05M | 1.61M | | | | | | | | | | 2.70M | | 0.02M | | 0.91M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.81M | 2.80M | 3.62M | 24.06M | 17.78M | 15.17M | 8.52M | 3.17M | -5.15M | 25.32M | -3.12M | 1.39M | -1.55M | -5.34M | 14.50M | 8.84M | -10.79M | 9.66M | 3.82M | 8.19M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.16M | 26.92M | 27.90M | 47.70M | 43.45M | 43.69M | 34.49M | 27.44M | 9.46M | 50.57M | 26.50M | 24.79M | 21.00M | 18.00M | 38.69M | 28.92M | 16.17M | 36.07M | 33.72M | 34.67M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.15M | 3.81M | -6.66M | 0.22M | 0.16M | 0.20M | 0.17M | 0.13M | -2.50M | 2.80M | -5.35M | 0.11M | 0.13M | 0.13M | -5.17M | 0.11M | 0.10M | -3.25M | -0.97M | 0.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 1.50M | 1.55M | 1.52M | 1.50M | 1.47M | 1.53M | 1.54M | 1.53M | 1.51M | 1.59M | 1.53M | 1.48M | 1.46M | 1.48M | 1.48M | 1.47M | 1.50M | 1.53M | 1.50M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.69M | 1.79M | -1.45M | 16.51M | 9.84M | 11.35M | 3.04M | -5.12M | -2.84M | 21.96M | -3.92M | -5.26M | -5.60M | -9.66M | 9.86M | -0.21M | -13.83M | -3.36M | 4.10M | 6.45M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.20M | 3.88M | -0.24M | 2.82M | -2.99M | 2.95M | 7.93M | -0.50M | 1.91M | 1.98M | 2.78M | -3.30M | -0.49M | -0.96M | 3.46M | 2.75M | 1.46M | -5.71M | 1.66M | 5.62M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 1.97M | 0.90M | 1.09M | 1.22M | 1.36M | 1.14M | 2.15M | 1.67M | 1.19M | 0.98M | 1.54M | 2.42M | 2.68M | 1.99M | 1.79M | 2.12M | 5.01M | 2.20M | 4.71M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | -0.16M | 0.94M | | 0.00M | 0.00M | -0.00M | 0.01M | 0.00M | | -0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | | 0.01M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | | -88.44M | | | | -60.67M | 0.01M | 12.48M | 2.88M | -30.99M | 7.14M | | | | 14.65M | | | | 18.12M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -120.25M | -53.42M | -213.84M | -329.22M | -64.63M | -40.47M | -192.21M | 50.36M | -83.30M | 10.54M | -32.53M | -61.86M | -35.46M | -15.22M | -51.69M | -115.15M | -41.19M | -37.82M | -131.26M | -91.82M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 164.69M | 19.97M | 320.77M | 85.22M | -199.04M | 42.55M | -203.51M | 57.11M | -94.67M | 234.02M | 63.45M | -102.44M | 145.45M | 73.78M | 63.65M | 59.23M | 216.64M | -152.51M | -50.97M | 216.91M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 155.96M | 10.93M | 311.94M | 73.30M | -284.34M | 32.06M | 83.20M | -54.56M | 93.46M | -87.97M | 11.57M | 32.93M | -12.05M | 36.23M | 21.02M | 153.25M | 99.97M | -115.59M | 46.02M | 67.16M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.63M | 25.96M | 8.67M | 10.20M | -10.19M | 30.61M | -30.61M | 11.75M | 11.78M | 11.78M | -35.30M | 12.30M | 12.32M | 12.33M | -36.94M | 12.85M | 12.86M | 12.85M | 12.85M | 13.21M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.86M | -15.58M | 126.01M | -208.22M | -305.51M | 35.29M | -74.52M | 23.24M | 19.62M | -26.86M | 5.54M | -4.14M | -26.51M | 39.01M | 8.02M | 67.02M | 74.96M | -117.34M | -51.52M | 10.01M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.02M | 24.95M | 27.00M | 46.61M | 42.23M | 42.33M | 33.35M | 25.29M | 7.79M | 49.38M | 25.52M | 23.25M | 18.58M | 15.32M | 36.70M | 27.14M | 14.05M | 31.06M | 31.52M | 29.95M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 70.86M | -15.58M | 126.01M | -208.22M | -305.51M | 35.29M | -74.52M | 23.24M | 19.62M | -26.86M | 5.54M | -4.14M | -26.51M | 39.01M | 8.02M | 67.02M | 74.96M | -117.34M | -51.52M | 10.01M |