|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.62M | 22.92M | 30.34M | 22.23M | 34.16M | 34.88M | 35.08M | 36.10M | 34.63M | 29.93M | 33.69M | 38.07M | 36.86M | 45.14M | 51.28M | 50.48M | 64.82M | 68.29M | 61.42M | 64.69M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | 1.60M | 1.62M | 1.68M | 2.04M | 2.00M | 2.09M | 2.49M | 2.34M | 2.48M | 2.77M | 2.76M | 2.90M | 2.92M | 2.89M | 3.03M | 3.09M | 3.24M | 3.37M | 3.77M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.41M | -1.71M | -0.18M | -0.77M | -1.58M | -2.52M | -4.85M | -2.64M | -3.51M | -3.48M | -4.16M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.98M | 26.38M | 52.63M | 20.26M | 12.91M | 25.08M | 31.95M | 49.60M | 23.07M | 24.17M | 46.69M | 29.61M | 59.44M | 60.33M | 46.98M | 68.52M | 68.55M | 45.66M | 71.28M | 60.13M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.57M | 0.85M | 0.83M | 0.71M | 0.38M | -0.25M | -0.43M | -0.62M | -0.82M | -1.13M | -1.65M | -1.78M | -1.93M | -1.82M | -1.54M | -1.34M | -1.30M | -1.55M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | 1.05M | 1.07M | 1.07M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.33M | 0.31M | 0.29M | 0.28M | 0.45M | 0.98M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | 1.60M | 1.62M | 1.68M | 2.04M | 2.00M | 2.09M | 2.49M | 2.34M | 2.48M | 2.77M | 2.76M | 2.90M | 2.92M | 2.89M | 3.03M | 3.09M | 3.24M | 3.37M | 3.77M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 1.93M | 2.53M | 6.80M | -1.94M | 0.88M | 6.28M | -0.08M | 0.50M | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.72M | 0.59M | 4.03M | 9.59M | -3.15M | -6.23M | 5.35M | 5.55M | 1.67M | -8.29M | 4.94M | -9.67M | 7.89M | -1.04M | 12.76M | 12.69M | 14.81M | -7.05M | 15.84M | 4.61M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.16M | 0.55M | -0.28M | 1.08M | -16.00M | 7.92M | -2.08M | 5.93M | -8.23M | 5.51M | -2.67M | -0.36M | -3.48M | 2.92M | -5.01M | -4.10M | -13.09M | 7.16M | -8.60M | -2.92M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49M | -1.32M | -0.76M | -2.25M | -3.72M | -4.24M | -4.93M | -8.43M | -2.76M | -3.27M | -3.56M | -7.60M | -2.77M | -2.41M | -3.91M | -8.12M | -8.86M | -2.74M | -4.33M | -11.77M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 6.52M | 5.14M | 15.77M | 18.43M | 23.74M | 23.39M | 41.89M | 42.42M | 66.33M | 44.44M | 57.25M | 79.50M | 52.22M | 57.42M | 79.07M | 51.09M | 92.03M | 82.70M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -56.29M | -99.12M | -116.83M | 33.75M | -33.62M | 46.37M | -71.39M | -41.62M | -37.61M | 9.14M | -58.38M | -38.49M | -48.93M | -48.06M | -24.19M | -15.21M | -66.04M | -28.68M | -392.27M | -350.18M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | -4.19M | -10.63M | -14.99M | -0.11M | 0.12M | 0.01M | | | | 0.07M | -48.42M | -20.00M | | 680.44M | -18.23M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | 0.27M | 0.03M | 0.56M | -0.79M | -2.16M | -1.42M | -0.08M | -1.00M | -0.31M | -1.03M | -0.03M | 0.03M | -0.02M | 0.76M | -1.08M | 0.77M | 2.84M | 1.63M | 1.11M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.55M | -72.47M | -64.16M | 54.57M | -21.50M | 65.10M | -51.48M | -7.09M | -15.65M | 33.12M | -12.71M | -8.91M | 10.53M | 12.25M | 23.61M | 3.82M | -16.72M | 19.83M | 361.07M | -307.17M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 107.57M | | | | 157.78M | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.47M | 27.70M | 53.39M | 22.51M | 16.63M | 29.32M | 36.88M | 58.02M | 25.83M | 27.44M | 50.24M | 37.21M | 62.21M | 62.74M | 50.89M | 76.64M | 77.41M | 48.40M | 75.61M | 71.90M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.31M | -72.74M | -64.19M | 54.01M | -20.71M | 67.26M | -50.06M | -7.02M | -14.65M | 33.42M | -11.68M | -8.88M | 10.51M | 12.27M | 22.85M | 4.89M | -17.50M | 16.98M | 359.44M | -308.28M |