|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.80M | 41.88M | 42.03M | 27.16M | 46.25M | 55.82M | 45.96M | -143.36M | 6.88M | 14.79M | 19.80M | 4.30M | 3.95M | 4.85M | 14.29M | 0.39M | 8.79M | 1.37M | -1.36M | -32.96M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.45M | 7.82M | 8.13M | 8.10M | 8.41M | 8.77M | 8.88M | 8.85M | 8.96M | 8.69M | 8.66M | 8.89M | 8.71M | 8.39M | 8.45M | 7.74M | 7.24M | 7.00M | 6.54M | 6.41M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.48M | 9.20M | 9.64M | 10.31M | 9.01M | 3.70M | 3.02M | 6.65M | 7.37M | 6.80M | 6.90M | 7.50M | 6.40M | 11.04M | 8.34M | 9.29M | 8.70M | 10.10M | 21.20M | -0.28M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.45M | -0.26M | -1.19M | -13.23M | -0.94M | -2.35M | -4.11M | 4.82M | -0.74M | -2.04M | -7.17M | 0.70M | -1.33M | -2.15M | -5.21M | 0.34M | -2.54M | 1.68M | -0.01M | 1.76M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.01M | 0.15M | 0.15M | 0.16M | 0.14M | 0.14M | 0.48M | 0.02M | 0.02M | 0.39M | 0.42M | 0.15M | 0.33M | 0.04M | 0.37M | 0.07M | 0.31M | 0.07M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.51M | | 0.26M | -19.38M | | 0.11M | 0.51M | -19.20M | 0.07M | 0.31M | 0.33M | -13.78M | 0.01M | 0.39M | 0.42M | -0.02M | | 0.43M | 0.54M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.57M | 3.60M | 0.93M | 0.86M | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 58.12M | 66.85M | 58.73M | 47.16M | 74.60M | 66.82M | 49.83M | 24.10M | 16.59M | 6.18M | 26.73M | 16.27M | 15.90M | 17.63M | 32.92M | 14.73M | 26.39M | 29.07M | 29.85M | 26.21M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.03M | -1.33M | 3.00M | -4.29M | -0.94M | -0.93M | 3.74M | -5.16M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.32M | 0.39M | 0.03M | 0.21M | 0.21M | 0.21M | 0.51M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.45M | 7.82M | 8.13M | 8.10M | 8.41M | 8.77M | 8.88M | 8.85M | 8.96M | 8.69M | 8.66M | 8.89M | 8.71M | 8.39M | 8.45M | 7.74M | 7.24M | 7.00M | 6.54M | 6.41M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.34M | -0.81M | -2.55M | 2.52M | -10.66M | -2.49M | -11.47M | 4.76M | -0.70M | 11.49M | -3.54M | -13.87M | -2.23M | 4.26M | -0.52M | 10.75M | -4.75M | 4.78M | 3.93M | -13.22M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.37M | -0.87M | 2.17M | 7.45M | 3.85M | 8.14M | 8.83M | 15.33M | 7.02M | 7.30M | 0.51M | 12.92M | 4.70M | 2.02M | -2.20M | -2.07M | 3.46M | -0.67M | -3.78M | 2.27M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.28M | 4.77M | -1.42M | -2.57M | -1.71M | 7.29M | -11.45M | 2.04M | 2.93M | 5.89M | -11.70M | -2.55M | 1.29M | -1.41M | 2.03M | 1.54M | 4.00M | -3.75M | 5.77M | -2.76M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.25M | 1.25M | 0.47M | -9.30M | -1.55M | -2.52M | -4.35M | 1.08M | 2.30M | 4.94M | -6.40M | 0.35M | -0.85M | -1.23M | -3.54M | 1.61M | -3.37M | -3.04M | 1.20M | 4.57M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.05M | 8.24M | 11.01M | 16.97M | 14.70M | 13.24M | 5.50M | 5.77M | 4.08M | -1.37M | -0.28M | 18.45M | 4.34M | -3.04M | 0.23M | 15.75M | 5.73M | -2.03M | 0.65M | 20.05M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.01M | | | 1.20M | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.47M | 96.62M | 123.95M | 84.42M | 108.82M | 16.71M | 35.49M | 11.15M | 22.69M | 75.95M | 63.26M | 36.05M | 54.20M | 31.19M | 18.41M | 2.80M | 15.88M | 80.61M | 20.17M | 8.28M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.47M | -78.40M | -80.21M | -104.66M | 80.20M | -2.12M | 23.45M | -23.19M | -18.31M | -1.07M | -6.48M | 11.71M | -0.06M | -0.89M | -16.59M | -8.38M | 4.53M | 32.62M | 3.54M | -4.48M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.19M | -34.24M | -13.57M | -46.82M | -142.29M | -167.94M | -7.19M | -29.01M | -9.46M | -15.21M | -9.60M | -58.79M | -23.33M | -22.69M | -8.36M | -13.84M | -32.27M | -44.37M | -51.69M | -11.62M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.84M | 7.87M | 7.84M | 9.05M | 10.66M | 10.28M | 10.29M | 10.26M | 10.87M | 10.89M | 10.90M | 11.34M | 11.38M | 11.35M | 11.36M | 11.94M | 11.96M | 11.81M | 11.79M | 11.62M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.40M | -45.79M | -35.05M | -104.32M | 12.51M | -103.24M | 66.09M | -28.10M | -11.18M | -10.09M | 10.65M | -30.81M | -7.49M | -5.95M | 7.98M | -7.50M | -1.36M | 17.32M | -18.29M | 10.11M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.07M | 58.60M | 47.72M | 30.20M | 59.90M | 53.58M | 44.33M | 18.33M | 12.50M | 7.55M | 27.01M | -2.19M | 11.56M | 20.67M | 32.69M | -1.02M | 20.66M | 31.10M | 29.20M | 6.16M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.40M | -45.79M | -35.05M | -104.32M | 12.51M | -103.24M | 66.09M | -28.10M | -11.18M | -10.09M | 10.65M | -30.81M | -7.49M | -5.95M | 7.98M | -7.50M | -1.36M | 17.32M | -18.29M | 10.11M |