|
Net Income (Quarter)
|
5.16M | 5.79M | 5.48M | 4.23M | 6.45M | 6.65M | 7.76M | 5.61M | 7.83M | 6.58M | 7.75M | 7.29M | 7.67M | 7.98M | 11.60M | 5.29M | 7.93M | 7.65M | 18.39M | 10.19M | 8.36M | 8.41M | 23.51M | 8.19M | 8.53M | 8.44M | 21.79M | 8.21M | 9.14M | 7.86M | 65.07M | 10.33M | 13.70M | 15.26M | 21.09M | 13.55M | 15.19M | 16.59M | 15.75M | 13.72M | 18.13M | 18.04M | 18.68M | 18.01M | 21.42M | 21.27M | 28.80M | 27.53M | 31.66M | 25.65M | 25.51M | 22.50M | 21.87M | 13.60M | 12.40M | 9.65M | 7.89M | 3.75M | 5.63M | 4.33M | 7.19M | 2.23M | -13.62M |
|
Depreciation and Depletion (Quarter)
|
12.61M | 12.88M | 13.38M | 13.52M | 14.08M | 14.76M | 15.17M | 14.54M | 15.04M | 15.54M | 15.79M | 15.69M | 16.22M | 16.25M | 16.32M | 16.37M | 16.86M | 17.25M | 17.75M | 17.83M | 18.31M | 19.33M | 19.85M | 20.05M | 20.37M | 20.79M | 21.24M | 21.38M | 21.31M | 21.19M | 21.25M | 21.82M | 22.19M | 22.27M | 22.30M | 22.54M | 23.46M | 24.29M | 24.84M | 25.43M | 25.97M | 25.58M | 25.91M | 25.69M | 25.54M | 25.37M | 25.96M | 26.14M | 26.86M | 28.38M | 29.62M | 29.53M | 29.43M | 29.02M | 28.75M | 28.53M | 28.21M | 27.39M | 27.53M | 27.47M | 27.31M | 25.45M | 25.17M |
|
Share-based Compensation (Quarter)
|
| 0.34M | 0.46M | 0.24M | 0.36M | 0.34M | 0.75M | 0.25M | 0.54M | 0.26M | -0.29M | 0.22M | 0.43M | 0.21M | 0.22M | 0.21M | 0.40M | 0.11M | 0.20M | 0.27M | 0.58M | 0.33M | 0.21M | 0.29M | 0.38M | 0.07M | -0.19M | 0.15M | 0.58M | 0.19M | 0.33M | 0.32M | 0.89M | 0.89M | 1.22M | 0.37M | 0.64M | 0.39M | 0.41M | 0.25M | 0.73M | 0.39M | 0.54M | 0.34M | 0.93M | 0.57M | 0.66M | 0.37M | 1.20M | 0.66M | 0.59M | 0.35M | 1.00M | 0.50M | 0.46M | 0.35M | 1.01M | 0.42M | 0.45M | 0.41M | 0.92M | 0.15M | 0.42M |
|
Deferred Taxes (Quarter)
|
| 5.62M | 6.62M | 2.86M | 4.42M | 0.77M | 2.03M | 1.90M | 0.71M | 1.11M | 1.10M | 1.56M | 1.57M | 1.56M | -0.79M | 1.08M | 1.07M | -5.95M | 13.22M | 2.31M | 2.31M | -5.00M | 13.43M | 3.68M | 3.15M | 3.42M | 2.18M | 3.42M | -3.22M | 1.80M | -50.42M | 1.05M | 2.17M | 3.85M | -1.72M | 0.82M | 1.78M | 3.88M | 9.57M | 1.77M | -0.51M | 2.60M | -5.42M | 1.08M | 1.13M | -2.62M | 4.47M | 1.75M | 3.05M | 0.62M | 6.45M | 0.78M | -5.09M | -6.85M | -3.42M | -3.52M | 4.99M | -7.50M | -9.41M | -1.21M | -1.73M | -12.48M | -1.90M |
|
Gains from Sales and Divestitures (Quarter)
|
0.43M | 0.18M | 0.30M | 0.77M | 0.97M | 1.08M | 0.98M | 1.52M | 1.18M | 1.35M | 1.25M | 2.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M |
|
Gains from Investment Securities (Quarter)
|
| 0.01M | -0.23M | 0.13M | -0.25M | -6.36M | 6.38M | 0.68M | -0.66M | 0.01M | 8.81M | 3.70M | -3.68M | 0.01M | 16.16M | 0.01M | 0.01M | 0.43M | -0.42M | -12.14M | 12.00M | -4.31M | 6.57M | -0.13M | -3.50M | 1.04M | 2.64M | 0.40M | -0.35M | 10.98M | -10.63M | 0.19M | -0.14M | 2.76M | -2.70M | 0.03M | 4.12M | 0.30M | -3.97M | | 0.44M | 5.11M | -5.50M | 0.55M | 7.77M | 8.89M | -17.18M | 0.04M | 9.01M | -7.43M | 0.47M | 0.93M | | -0.88M | 0.88M | 0.05M | 2.31M | -1.98M | -0.33M | 0.28M | | 14.22M | -14.49M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M |
|
Cash from Operations (Quarter)
|
| 21.95M | 18.61M | 27.99M | 14.46M | 18.29M | 25.46M | 19.78M | 20.23M | 22.78M | 22.75M | 21.99M | 25.82M | 18.04M | 23.34M | 27.51M | 13.19M | 17.69M | 23.59M | 53.16M | 18.61M | 29.65M | 27.25M | 55.06M | 25.09M | 24.12M | 29.53M | 37.67M | 27.55M | 29.49M | 27.17M | 23.18M | 44.19M | 44.72M | 42.11M | 37.63M | 37.47M | 46.92M | 34.44M | 43.48M | 60.59M | 50.64M | 34.89M | 43.57M | 39.80M | 44.54M | 43.30M | 39.94M | 58.73M | 64.55M | 56.27M | 49.23M | 48.97M | 28.13M | 38.05M | 45.72M | 35.82M | 29.48M | 23.79M | 36.22M | 33.15M | 18.54M | 5.58M |
|
Depreciation & Amortization (CF) (Quarter)
|
12.61M | 12.88M | 13.38M | 13.52M | 13.30M | 14.00M | 14.30M | 0.89M | 1.20M | 14.30M | -41.08M | 1.20M | 15.00M | 1.30M | 1.00M | 1.60M | 0.24M | 1.80M | -37.10M | 17.83M | 0.29M | 19.33M | 19.85M | 0.94M | 20.37M | 20.79M | 21.24M | 14.60M | 21.31M | 21.19M | 21.25M | 13.50M | 0.30M | 12.80M | -9.80M | 1.30M | 1.20M | 13.70M | 4.00M | 13.80M | 10.30M | 0.27M | -40.10M | 13.20M | 10.70M | 10.60M | 5.46M | 13.00M | 1.90M | 11.50M | 15.50M | 15.30M | 1.80M | 0.46M | 56.10M | 16.10M | 0.51M | 1.50M | 27.53M | 27.47M | 27.31M | 25.45M | 25.17M |
|
Change in Receivables (Quarter)
|
| -2.40M | 26.17M | 3.79M | -9.12M | 8.80M | -4.72M | 0.69M | 6.00M | 4.07M | -2.97M | 0.31M | 2.97M | 4.45M | -1.25M | -1.79M | 9.00M | -3.38M | 11.09M | -18.70M | 7.17M | -3.76M | 7.33M | -13.25M | 0.99M | 4.00M | -0.27M | -0.77M | -2.42M | 6.26M | 2.91M | 7.54M | 1.32M | -0.75M | 0.03M | 0.32M | 2.48M | -1.38M | 12.22M | 0.78M | -15.55M | -2.08M | 4.12M | 4.24M | 3.35M | 7.21M | 1.94M | 26.26M | 11.36M | -12.96M | -1.11M | -9.13M | -3.95M | 7.60M | -7.26M | -6.03M | -3.16M | -7.44M | -3.21M | 3.57M | -3.16M | 2.62M | -2.37M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.57M | 2.97M | 2.76M | -0.36M | 2.10M | 0.71M | -1.03M | 3.49M | 0.62M | 3.49M | 0.80M | 2.97M | 0.68M | -0.28M | 7.11M | -5.08M | 0.58M | 19.35M | -16.28M | 8.24M | 3.22M | -1.30M | -1.38M | 0.73M | 2.20M | -4.92M | -1.35M | 1.63M | -0.76M | 3.09M | -5.26M | 1.43M |
|
Change in Accured Expenses (Quarter)
|
| 1.25M | -1.82M | -0.50M | -2.02M | 2.88M | -4.98M | 0.96M | 1.20M | 2.95M | -3.02M | -1.57M | 4.08M | -2.52M | -1.28M | 1.07M | -1.89M | 0.17M | -3.59M | 6.03M | -0.04M | -5.16M | 5.58M | 8.90M | -3.86M | -2.42M | -0.80M | 0.95M | 1.42M | 3.39M | -8.75M | 1.82M | 3.10M | 3.37M | 1.59M | -3.79M | 1.58M | -0.24M | -4.64M | -1.29M | 4.29M | 1.53M | -1.26M | -1.20M | 3.28M | 2.95M | 2.36M | 6.34M | -1.00M | 0.10M | 0.91M | -8.35M | 1.46M | -1.89M | -1.70M | 2.81M | -1.89M | -1.02M | -2.95M | 4.96M | -0.25M | 6.65M | -14.75M |
|
Other Working Capital Changes (Quarter)
|
| 0.02M | -0.39M | 1.46M | -0.80M | -1.38M | 2.73M | -1.15M | -0.24M | -0.85M | 2.30M | -1.78M | 0.37M | -1.09M | 2.53M | -1.91M | 0.58M | -0.47M | 3.38M | -1.69M | 0.74M | -0.11M | 2.33M | -1.30M | 0.29M | -0.41M | 2.59M | -2.21M | 0.53M | -1.37M | 3.55M | -0.62M | 0.69M | -1.06M | 4.51M | -0.92M | 2.69M | 0.03M | 2.31M | -0.93M | 4.73M | -1.48M | 2.28M | -1.45M | 4.87M | -0.35M | 2.67M | -0.89M | 5.93M | -1.14M | 4.33M | -2.23M | 5.87M | -1.23M | 1.54M | -1.81M | 7.49M | -2.56M | 0.94M | -2.39M | 0.27M | 4.20M | 0.03M |
|
Capital Expenditures (Quarter)
|
| -2.45M | -1.35M | -0.46M | 1.47M | 4.31M | -3.82M | 13.93M | -7.98M | -3.63M | -8.53M | 15.86M | -6.30M | -3.14M | 96.39M | 3.47M | 1.37M | -0.57M | 26.62M | 20.36M | -12.08M | 3.50M | 162.38M | 18.86M | 47.14M | -60.59M | 149.57M | 32.80M | -30.76M | 132.98M | 13.85M | 37.70M | -31.91M | 125.07M | -123.49M | 13.16M | 47.62M | 66.37M | 57.52M | 44.09M | -40.61M | 134.98M | -131.80M | 1.05M | 0.47M | 1.81M | 2.07M | 2.57M | 2.05M | 105.92M | 52.02M | 2.11M | 116.19M | -110.71M | 1.03M | 1.84M | 90.04M | -87.02M | 222.97M | 2.39M | 0.28M | 0.67M | -0.41M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| -7.68M | 71.79M | -7.45M | 7.38M | 28.25M | 8.28M | 17.37M | 13.74M | -30.55M | 46.08M | 14.48M | -14.48M | | 0.03M | 9.85M | 11.59M | -21.42M | 43.92M | 4.62M | 24.25M | 14.58M | 12.56M | 10.53M | 18.59M | 18.98M | -48.07M | 12.59M | 18.71M | 22.28M | -53.54M | 14.92M | 17.03M | 16.49M | -48.44M | 7.70M | 9.58M | -17.29M | 0.01M | 9.46M | 10.33M | -17.21M | 61.61M | 13.90M | 25.10M | 19.53M | 17.07M | 12.37M | 11.49M | 4.67M | 13.17M | 0.01M | 33.99M | 17.12M | 16.88M | 10.07M | 37.58M | -47.65M | 81.05M | | 34.34M | -34.34M | 0.05M |
|
Cash from Investing Activities (Quarter)
|
| -33.82M | -9.87M | -4.87M | -7.01M | -12.19M | -24.20M | -15.17M | -40.13M | -22.30M | -10.51M | -13.09M | -41.33M | -10.31M | -9.99M | -21.38M | -48.15M | -25.67M | -23.40M | -6.76M | -36.57M | -60.19M | -21.55M | -9.55M | -30.12M | -29.16M | -28.45M | -20.96M | -26.00M | -37.05M | -11.30M | -27.39M | -31.79M | -29.66M | -16.01M | -6.74M | -39.03M | -52.72M | -42.02M | -36.63M | -22.56M | -34.56M | -12.58M | -17.42M | -44.02M | -40.70M | -21.59M | 0.41M | -35.41M | -57.41M | -42.54M | -28.28M | -60.36M | -35.83M | -48.07M | -20.25M | -27.78M | -59.22M | -44.89M | -8.41M | -33.12M | 5.79M | -7.13M |
|
Other financing activities (Quarter)
|
| | -0.07M | -0.10M | -0.03M | 0.28M | -0.00M | 0.21M | 0.07M | 0.07M | -0.01M | | | 0.00M | 0.04M | 0.01M | 0.09M | 0.01M | 0.06M | 0.16M | 0.27M | 0.00M | -0.06M | | | 0.10M | -0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 12.68M | -7.80M | -20.39M | -0.49M | -0.58M | -0.96M | 0.21M | -0.49M | -0.60M | -13.89M | -3.34M | 7.11M | -7.29M | -0.77M | -0.46M | 16.60M | 7.21M | -0.25M | -24.82M | 0.76M | 26.19M | -5.40M | -44.79M | 4.09M | 5.01M | -0.77M | -8.13M | -0.55M | -1.34M | -1.23M | -1.18M | -0.80M | -1.32M | -5.07M | -2.13M | -1.17M | -36.51M | -1.44M | -2.17M | 1.16M | -3.13M | -44.47M | -3.70M | -3.69M | -0.61M | -48.61M | -30.82M | -21.47M | -4.02M | -4.62M | -5.26M | -4.37M | -4.76M | -4.83M | -4.96M | -4.58M | -4.46M | -4.62M | -5.16M | -4.89M | -4.89M | -4.65M |
|
Dividends Paid - Common (Quarter)
|
| -0.32M | 0.88M | 0.21M | -0.08M | -0.12M | -0.66M | 0.44M | -0.26M | 0.04M | -0.11M | 0.55M | -0.47M | | | 0.83M | 0.83M | 0.83M | 0.83M | 0.84M | 0.84M | 0.84M | 0.82M | 0.81M | 0.81M | 0.81M | 0.82M | 0.82M | 0.82M | 1.36M | 1.36M | 1.36M | 1.33M | 1.40M | 1.40M | 1.64M | 1.64M | 37.12M | 1.69M | 2.20M | 2.20M | 3.30M | 44.67M | 3.31M | 3.29M | 0.03M | 48.11M | 4.97M | 4.87M | 4.87M | 4.85M | 4.87M | 4.93M | 4.83M | 4.87M | 4.88M | 4.88M | 4.89M | 4.85M | 4.89M | 4.91M | 4.87M | 4.93M |
|
Change in Cash (Quarter)
|
| 0.81M | 0.94M | 2.73M | 6.96M | 5.51M | 0.31M | 4.82M | -20.39M | -0.12M | -1.65M | 5.57M | -8.41M | 0.44M | 12.58M | 5.67M | -18.36M | -0.77M | -0.06M | 21.58M | -17.20M | -4.35M | 0.29M | 0.72M | -0.95M | -0.03M | 0.31M | 8.58M | 0.99M | -8.90M | 14.63M | -5.39M | 11.61M | 13.74M | 21.02M | 28.76M | -2.73M | -42.31M | -9.02M | 4.67M | 39.19M | 12.96M | -22.15M | 22.46M | -7.91M | 3.23M | -26.91M | 9.53M | 1.85M | 3.12M | 9.11M | 15.69M | -15.76M | -12.46M | -14.85M | 20.52M | 3.47M | -34.21M | -25.72M | 22.64M | -4.85M | 19.43M | -6.21M |
|
Free Cash Flow (Quarter)
|
| 24.40M | 19.96M | 28.45M | 12.99M | 13.97M | 29.29M | 5.85M | 28.21M | 26.41M | 31.28M | 6.13M | 32.12M | 21.18M | -73.05M | 24.04M | 11.82M | 18.26M | -3.03M | 32.80M | 30.69M | 26.14M | -135.13M | 36.20M | -22.06M | 84.71M | -120.04M | 4.88M | 58.31M | -103.49M | 13.32M | -14.51M | 76.10M | -80.35M | 165.60M | 24.47M | -10.15M | -19.45M | -23.09M | -0.61M | 101.20M | -84.34M | 166.69M | 42.52M | 39.33M | 42.73M | 41.22M | 37.37M | 56.68M | -41.37M | 4.25M | 47.13M | -67.22M | 138.84M | 37.02M | 43.88M | -54.22M | 116.50M | -199.18M | 33.83M | 32.87M | 17.87M | 6.00M |
|
Net Cash Flow (Quarter)
|
| 0.81M | 0.94M | 2.73M | 6.96M | 5.51M | 0.31M | 4.82M | -20.39M | -0.12M | -1.65M | 5.57M | -8.41M | 0.44M | 12.58M | 5.67M | -18.36M | -0.77M | -0.06M | 21.58M | -17.20M | -4.35M | 0.29M | 0.72M | -0.95M | -0.03M | 0.31M | 8.58M | 0.99M | -8.90M | 14.63M | -5.39M | 11.61M | 13.74M | 21.02M | 28.76M | -2.73M | -42.31M | -9.02M | 4.67M | 39.19M | 12.96M | -22.15M | 22.46M | -7.91M | 3.23M | -26.91M | 9.53M | 1.85M | 3.12M | 9.11M | 15.69M | -15.76M | -12.46M | -14.85M | 20.52M | 3.47M | -34.21M | -25.72M | 22.64M | -4.85M | 19.43M | -6.21M |