|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.77M | 21.36M | 49.42M | 28.07M | 29.62M | 27.23M | 35.64M | 5.23M | 9.32M | 10.74M | 0.65M | 0.28M | -3.73M | 2.41M | -31.44M | -19.45M | -9.08M | -5.59M | -29.25M | -7.44M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.33M | 12.74M | 13.59M | 14.88M | 15.48M | 16.29M | 16.16M | 16.50M | 15.76M | 15.55M | 16.80M | 18.93M | 18.70M | 17.74M | 43.88M | 22.59M | 21.72M | 19.80M | 19.18M | 19.34M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.04M | 1.94M | 0.36M | 2.84M | 2.78M | 0.32M | 0.19M | 3.00M | 0.06M | 0.20M | 0.17M | 1.94M | 0.04M | 1.54M | -0.17M | 0.27M | 1.15M | 2.18M | 0.22M | 1.27M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.46M | 5.46M | 2.85M | 4.13M | 5.44M | 2.66M | 0.70M | -0.56M | 1.89M | 4.64M | -5.03M | -0.01M | -0.82M | 0.70M | -9.11M | -11.30M | 0.55M | 2.24M | -6.76M | -2.95M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.36M | 0.21M | 0.27M | 0.27M | 0.20M | -0.73M | 0.30M | 1.68M | 0.10M | -2.08M | 1.97M | 0.44M | 0.04M | 3.96M | 0.36M | 0.02M | 1.24M | 0.16M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.38M | 22.65M | 27.78M | 41.09M | 33.77M | 45.20M | 48.74M | 34.21M | 33.26M | 26.33M | 20.77M | 9.59M | 18.68M | 15.52M | 15.25M | 5.00M | 12.21M | 5.94M | -5.81M | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.33M | 12.74M | 13.59M | 14.88M | 15.48M | 16.29M | 16.16M | 16.50M | 15.76M | 15.55M | 16.80M | 18.93M | 18.70M | 17.74M | 43.88M | 22.59M | 21.72M | 19.80M | 19.18M | 19.34M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.70M | 14.89M | 19.55M | 14.57M | 8.32M | -0.16M | -20.57M | -1.83M | -29.40M | -3.60M | -15.97M | 13.25M | 0.11M | 0.90M | -14.18M | 4.57M | -8.20M | 2.17M | -7.95M | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.27M | 3.15M | 4.02M | 4.48M | -1.82M | 2.26M | -2.72M | -2.78M | -5.22M | 0.16M | -3.13M | 0.35M | 0.82M | -1.64M | -6.06M | 0.01M | -0.39M | -0.58M | -10.60M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -4.87M | 0.14M | 6.02M | 4.36M | 0.34M | 9.78M | 9.47M | -22.14M | 2.10M | -5.17M | -0.32M | 0.13M | -0.60M | -2.21M | 0.21M | 0.53M | -0.21M | 24.58M | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.25M | 3.91M | 3.38M | -7.51M | -0.22M | -0.02M | 2.37M | 0.28M | -5.42M | 2.77M | 0.08M | -0.67M | 0.15M | 0.44M | 8.70M | -6.92M | -1.77M | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.02M | 0.68M | 2.65M | 0.03M | 0.66M | 2.30M | 4.27M | -1.93M | -2.37M | 0.18M | 1.58M | -3.70M | -1.89M | -0.04M | 2.17M | -1.20M | -1.46M | -0.71M | 1.54M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | 10.84M | -14.91M | 10.02M | -10.02M | 42.95M | 21.01M | 6.11M | 6.88M | 4.03M | 17.04M | 0.84M | 0.51M | 84.22M | 55.18M | 11.80M | 6.35M | 3.42M | -8.24M | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.95M | 2.85M | 3.63M | 1.04M | 4.34M | 7.19M | 4.84M | 7.19M | 1.36M | 7.18M | 6.89M | 12.02M | 5.68M | 10.14M | 9.06M | 13.81M | 15.42M | 14.67M | 14.43M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 0.07M | 1.61M | | | | | | | 0.14M | | | 2.63M | 0.17M | 0.86M | 0.00M | 0.74M | 3.08M | 1.22M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.96M | -11.56M | -0.69M | -8.97M | -72.42M | -14.23M | -17.91M | 1.08M | -5.52M | -6.48M | -0.38M | -9.80M | -6.30M | -38.83M | -45.26M | 0.36M | 7.33M | 14.22M | -3.51M | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.64M | -12.54M | -30.16M | 27.27M | -22.70M | -4.73M | 0.45M | -16.91M | -22.23M | -15.54M | -22.08M | -20.43M | -20.37M | -0.60M | 49.99M | -16.34M | -7.70M | -20.31M | -24.20M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.70M | -1.46M | -3.07M | 59.39M | -61.34M | 26.24M | 31.28M | 18.39M | 5.51M | 4.31M | -1.69M | -20.65M | -7.98M | -23.91M | 19.98M | -10.99M | 11.84M | -0.15M | -33.53M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.59M | 11.80M | 42.70M | 31.08M | 43.79M | 2.25M | 27.73M | 28.10M | 26.39M | 22.30M | 3.73M | 8.74M | 18.18M | -68.70M | -39.93M | -6.80M | 5.86M | 2.51M | 2.43M | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.70M | -1.46M | -3.07M | 59.39M | -61.34M | 26.24M | 31.28M | 18.39M | 5.51M | 4.31M | -1.69M | -20.65M | -7.98M | -23.91M | 19.98M | -10.99M | 11.84M | -0.15M | -33.53M | |