|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.82M | 35.46M | 75.47M | 30.27M | 33.93M | 38.78M | 47.54M | 39.21M | 114.40M | 56.28M | 57.18M | 44.76M | 53.04M | 53.85M | 60.11M | 46.76M | 50.52M | 51.77M | 58.50M | 45.30M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.96M | 9.14M | 8.53M | 8.45M | 8.60M | 7.98M | 7.21M | 6.72M | 6.97M | 6.98M | 7.15M | 6.70M | 6.89M | 6.63M | 8.87M | 7.28M | 7.66M | 7.78M | 11.05M | 6.38M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.52M | 2.52M | 3.33M | 4.18M | 4.40M | 4.00M | 4.20M | 5.99M | 7.68M | 9.23M | 7.57M | 9.61M | 7.61M | 10.41M | 8.52M | 8.80M | 10.71M | 11.12M | 9.32M | 10.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.27M | -31.55M | 13.00M | 11.78M | 12.85M | 11.56M | 8.63M | 4.65M | -1.51M | 1.00M | 2.96M | 6.67M | 0.45M | 2.57M | 1.37M | 0.26M | 0.81M | 6.00M | 1.87M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | -2.02M | 0.06M | 1.00M | 1.50M | 6.90M | | | 1.50M | | 0.00M | | 0.50M | -42.86M | 0.83M | 1.60M | 0.50M | 17.45M | 0.27M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 73.65M | 51.23M | 65.31M | 32.68M | 104.27M | 87.14M | 43.45M | 89.75M | 169.54M | 61.04M | 50.97M | -68.78M | 195.66M | 160.40M | 36.12M | -7.21M | 90.33M | 139.44M | 35.89M | -12.11M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96M | 5.37M | 4.03M | 3.88M | 6.10M | 4.46M | 5.26M | 5.54M | 3.79M | 5.28M | 3.92M | 7.66M | 4.84M | 5.39M | 4.69M | 9.00M | 5.66M | 5.09M | 5.25M | 5.17M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 1.31M | 1.18M | 1.05M | 1.07M | 1.09M | 1.10M | 1.08M | 1.10M | 1.12M | 1.13M | 1.13M | 1.17M | 1.16M | 1.16M | 1.15M | 1.17M | 1.14M | 0.69M | 0.68M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.99M | 17.11M | 15.98M | 15.98M | 17.27M | 16.47M | 15.71M | 15.22M | 15.58M | 15.62M | 15.78M | 15.30M | 15.50M | 15.23M | 17.47M | 16.37M | 16.95M | 17.05M | 20.32M | 15.65M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.32M | 17.44M | -23.04M | 28.77M | -5.82M | 0.20M | 13.74M | 17.81M | 0.81M | -13.54M | -5.30M | 195.99M | -105.35M | -39.35M | -19.22M | 56.79M | 4.60M | -5.96M | -0.84M | 42.87M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.37M | 16.82M | -8.77M | 34.09M | 14.58M | 4.08M | -11.74M | 25.36M | 13.28M | -10.28M | 22.64M | -32.06M | 39.47M | 29.18M | 77.53M | -21.79M | 34.51M | 12.18M | 56.57M | -55.46M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.51M | 9.12M | -46.03M | 76.87M | 24.05M | 28.93M | -30.97M | 70.13M | 18.77M | -38.17M | -3.02M | 59.22M | 48.34M | 57.20M | 18.64M | -88.10M | 60.20M | 38.13M | 9.30M | -93.25M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | 6.68M | 12.61M | -41.48M | 15.10M | -0.33M | 37.25M | 14.83M | 9.97M | -20.61M | 11.35M | 6.81M | -13.80M | -24.69M | 37.81M | -14.46M | 18.31M | 11.98M | -9.54M | 16.15M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | -6.22M | 6.80M | 6.24M | -5.74M | 9.83M | 6.46M | -9.98M | 9.32M | -2.54M | 9.49M | -4.88M | 3.50M | 4.56M | -7.68M | -0.95M | -16.66M | 17.17M | -17.32M | 0.39M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.69M | 4.94M | 13.89M | 5.36M | 4.70M | 7.06M | 18.25M | 5.76M | 7.79M | 8.43M | 19.89M | 5.82M | 9.78M | 9.67M | 10.34M | 9.37M | 9.10M | 9.20M | 13.65M | 9.05M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.70M | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.06M | | -0.05M | | 0.05M | | | | -0.36M | | | | | 117.32M | -0.07M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.54M | -4.94M | -80.94M | -5.36M | -64.59M | -34.47M | -3.63M | -5.76M | -20.65M | -14.32M | -15.78M | -5.82M | -9.78M | -9.67M | -11.20M | -126.69M | -9.02M | -11.72M | -13.65M | -9.32M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.46M | | | | | -2.00M | 2.00M | | | | 1.30M | -1.22M | 3.33M | 1.95M | 0.48M | -0.09M | 1.04M | 2.04M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.95M | -2.96M | -65.80M | -1.15M | 18.77M | -1.24M | -1.11M | -80.40M | -5.50M | -101.40M | -77.83M | -49.73M | -28.52M | -44.58M | -95.38M | -107.29M | -53.87M | -16.71M | -99.44M | -33.87M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.16M | 43.33M | -81.43M | 26.18M | 58.45M | 51.42M | 38.72M | 3.59M | 143.39M | -54.68M | -42.64M | -124.34M | 157.36M | 106.15M | -70.46M | -241.19M | 27.45M | 111.00M | -77.20M | -55.30M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.97M | 46.29M | 51.42M | 27.32M | 99.58M | 80.08M | 25.21M | 83.99M | 161.74M | 52.61M | 31.08M | -74.60M | 185.88M | 150.73M | 25.78M | -16.59M | 81.24M | 130.24M | 22.25M | -21.16M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48.16M | 43.33M | -81.43M | 26.18M | 58.45M | 51.42M | 38.72M | 3.59M | 143.39M | -54.68M | -42.64M | -124.34M | 157.36M | 106.15M | -70.46M | -241.19M | 27.45M | 111.00M | -77.20M | -55.30M |