|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.57M | 78.76M | 64.80M | 63.43M | 30.23M | 20.76M | 18.39M | 18.95M | 14.35M | 16.18M | 7.43M | 4.38M | 7.08M | 8.26M | 4.74M | 5.77M | 7.77M | -17.23M | 1.58M | 0.91M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.39M | 6.39M | 6.39M | 5.28M | 6.23M | 6.23M | 6.23M | 2.41M | 5.57M | 5.07M | 5.55M | 4.92M | 5.33M | 5.33M | 5.33M | 6.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | 1.70M | 1.70M | 0.65M | 1.13M | 1.10M | 1.60M | 3.23M | 1.08M | 1.10M | 1.70M | -0.26M | 1.15M | 1.30M | 1.90M | 1.70M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | -0.20M | -2.15M | -3.67M | -0.08M | -3.87M | -0.11M | -1.81M | -3.12M | 0.36M | -0.19M | -1.76M | -1.58M | -0.86M | -0.94M | 0.34M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 2.15M | 1.22M | -3.39M | 3.39M | 2.10M | -2.10M | 0.87M | | 0.73M | 0.71M | 0.71M | | 0.18M | 0.46M | 0.42M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | | | | 0.90M | | | | 1.00M | | | | 1.00M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.76M | 13.62M | 17.88M | 26.97M | 5.28M | 16.53M | -4.51M | 16.60M | 7.34M | 18.74M | 9.40M | 20.02M | 11.14M | 14.73M | 12.89M | 15.54M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.75M | 6.71M | 6.66M | 5.67M | 6.54M | 6.51M | 6.53M | 2.81M | 5.83M | 5.30M | 5.80M | 5.12M | 5.57M | 5.57M | 5.58M | 6.15M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.31M | -13.10M | 5.12M | 4.09M | -0.22M | -12.16M | 6.83M | -0.04M | 5.95M | -9.70M | 4.04M | 6.99M | 0.34M | -5.68M | -1.92M | 4.62M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.06M | 10.23M | 4.36M | 3.99M | -3.04M | 7.46M | 9.86M | 1.85M | -11.31M | 4.37M | 3.21M | 0.82M | -5.74M | -4.51M | 1.25M | -12.19M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.84M | 4.18M | 4.35M | 1.90M | -12.74M | 7.08M | -2.48M | 1.66M | -11.48M | 3.01M | 7.96M | 4.30M | -5.02M | 3.90M | -0.84M | -1.45M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.24M | | | | 2.18M | -3.35M | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.16M | 6.27M | 2.88M | -1.95M | 0.08M | 11.20M | 4.42M | -2.68M | -5.07M | 4.92M | -2.89M | 2.89M | 0.63M | -0.54M | 2.16M | -1.48M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.88M | 3.49M | 2.88M | 10.52M | 1.65M | 3.22M | 6.76M | 4.16M | 1.79M | 8.63M | 6.78M | 3.62M | 1.12M | 5.62M | 5.89M | 3.21M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.06M | 0.00M | | 0.00M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 59.97M | 174.99M | 0.08M | 171.28M | 92.08M | 58.82M | 43.19M | 55.18M | 42.49M | 37.92M | 34.62M | 30.89M | 39.58M | 41.59M | 30.21M | 18.90M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.10M | 1.56M | -3.16M | -4.29M | 35.46M | -7.41M | 13.00M | -0.19M | 1.21M | -7.63M | 3.25M | -10.62M | 2.17M | 8.46M | -7.58M | -12.53M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.01M | | | 0.02M | 0.01M | | 0.06M | 0.01M | 0.02M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.32M | -13.22M | -8.41M | -7.36M | -97.86M | -5.72M | -6.38M | -14.79M | -7.92M | -19.76M | -12.28M | -6.89M | -7.16M | -16.10M | -12.50M | -0.64M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.16M | 12.01M | 8.30M | 7.24M | 95.76M | 5.67M | 6.38M | 2.98M | 4.08M | 2.71M | 3.20M | 1.84M | 3.99M | 2.94M | 2.55M | 0.64M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.54M | 1.95M | 6.31M | 15.32M | -57.12M | 3.40M | 2.10M | 1.61M | 0.63M | -8.65M | 0.37M | 2.51M | 6.15M | 7.09M | -7.19M | 2.37M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.88M | 10.13M | 15.01M | 16.44M | 3.63M | 13.31M | -11.28M | 12.44M | 5.56M | 10.11M | 2.62M | 16.40M | 10.02M | 9.11M | 7.00M | 12.33M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.54M | 1.95M | 6.31M | 15.32M | -57.12M | 3.40M | 2.10M | 1.61M | 0.63M | -8.65M | 0.37M | 2.51M | 6.15M | 7.09M | -7.19M | 2.37M |