|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.14M | 11.65M | 18.66M | 1.75M | 5.10M | 16.13M | 21.05M | -36.59M | 23.11M | 24.78M | 17.68M | -7.78M | 12.66M | 13.30M | 14.66M | 2.79M | 14.88M | 29.74M | 44.77M | 25.28M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20M | 7.50M | 7.90M | 7.70M | 8.10M | 8.30M | 8.70M | 8.80M | 8.80M | 9.30M | 9.30M | 9.40M | 9.60M | 9.90M | 10.50M | 10.20M | 10.00M | 10.30M | 9.90M | 9.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.08M | 0.09M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.06M | 0.09M | 0.04M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 1.71M | 1.85M | 3.08M | 0.50M | 0.44M | 0.47M | -4.95M | 0.03M | -0.07M | -0.62M | -4.87M | -0.16M | -3.45M | 2.44M | 3.36M | 0.23M | 5.60M | 0.81M | 1.48M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | 2.01M | 2.04M | -2.83M | 2.10M | 2.19M | 2.23M | 2.57M | 2.33M | 2.23M | 4.23M | -0.83M | 1.39M | 1.44M | 9.60M | -7.61M | 1.02M | 1.03M | 0.98M | 0.78M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.05M | -0.11M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.62M | -71.59M | 38.88M | 41.24M | -22.82M | -110.81M | -55.86M | -23.32M | 25.02M | -51.30M | -101.85M | 45.16M | 50.33M | 75.54M | 117.73M | 91.88M | 53.70M | 29.34M | 31.11M | 110.35M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.92M | 1.73M | 1.69M | 1.91M | 1.63M | 1.30M | 1.08M | 1.00M | 0.95M | 1.00M | 1.02M | 0.98M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.58M | 9.11M | 9.36M | 9.47M | 9.79M | 10.06M | 19.88M | 1.22M | 10.68M | 11.09M | 10.96M | 10.75M | 10.82M | 11.21M | 11.53M | 11.22M | 11.07M | 11.42M | 10.90M | 10.60M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.65M | 68.51M | -54.75M | 38.87M | -33.31M | 76.16M | -67.57M | 2.62M | -12.14M | 43.42M | -38.45M | -10.16M | 16.68M | 12.09M | -37.70M | 25.50M | 3.49M | 23.70M | -30.39M | 14.44M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 71.55M | 193.49M | -126.20M | -35.83M | 113.07M | 297.90M | 38.49M | -50.95M | 62.53M | 287.64M | -32.53M | -93.50M | -33.76M | 118.02M | -198.29M | -120.23M | -1.32M | 164.41M | -120.48M | -115.26M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -189.09M | -86.83M | 48.47M | 203.88M | -196.40M | -85.16M | 22.13M | 150.56M | -142.22M | -27.21M | 42.17M | 158.30M | -165.93M | -14.36M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.05M | 173.31M | -170.71M | -55.68M | 41.82M | -24.75M | -20.84M | -9.86M | -14.30M | 31.02M | -22.30M | 16.77M | -14.32M | 22.64M | -19.31M | 1.48M | -4.61M | 27.17M | -15.40M | -2.09M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76M | -10.94M | 1.47M | 8.64M | 0.74M | 3.34M | 3.79M | -9.40M | 0.26M | 5.76M | 5.77M | -2.17M | 4.60M | -5.71M | 2.21M | -2.73M | 4.73M | -3.48M | 4.19M | -8.85M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 1.31M | 2.99M | -3.68M | -1.10M | -0.56M | 0.74M | -1.83M | -0.08M | 0.07M | 1.12M | -1.20M | 1.11M | -0.61M | 0.24M | 1.00M | 1.20M | 3.96M | -4.39M | -1.68M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.22M | 15.01M | -26.00M | -0.96M | 19.23M | -18.72M | 0.45M | 0.21M | 14.74M | -13.81M | -0.84M | 36.54M | 12.07M | 21.30M | 26.31M | 10.49M | 0.50M | 0.33M | 26.20M | -26.83M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 3.25M | 0.12M | 3.41M | 3.95M | 0.10M | 0.97M | 0.74M | 3.07M | 4.49M | 0.42M | 0.10M | 0.37M | 0.04M | 0.11M | 4.56M | 0.12M | 0.15M | 0.23M | 0.64M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.82M | -11.76M | -8.08M | -13.52M | -15.28M | -14.54M | -21.67M | -13.38M | -11.67M | -7.21M | -4.97M | -23.35M | -13.38M | -6.54M | -8.96M | -5.94M | -11.17M | -7.40M | -7.98M | -79.86M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.50M | -0.14M | 0.43M | -0.55M | | | | | | | | | 0.04M | 0.04M | 0.05M | 0.07M | 0.05M | 0.05M | 0.11M | 0.25M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.80M | 34.78M | -31.05M | -27.82M | 39.43M | 126.00M | 77.16M | 36.44M | -13.32M | 58.31M | 109.16M | -24.38M | -35.83M | -64.91M | -112.93M | -48.46M | -80.84M | -15.88M | -7.96M | -13.89M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.01M | 0.01M | | | 0.01M | 0.01M | | | 0.01M | 0.01M | | | 0.01M | 0.01M | | | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -48.57M | -0.25M | -0.11M | 1.33M | 0.65M | -0.37M | -0.26M | 0.04M | -0.21M | 2.34M | -2.57M | 1.12M | 4.09M | -4.16M | 37.48M | -38.32M | 6.06M | 15.18M | 16.61M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | -86.60M | 64.89M | 42.20M | -42.05M | -92.09M | -56.31M | -23.52M | 10.28M | -37.49M | -101.01M | 8.62M | 38.26M | 54.24M | 91.42M | 81.38M | 53.19M | 29.01M | 4.91M | 137.19M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -48.57M | -0.25M | -0.11M | 1.33M | 0.65M | -0.37M | -0.26M | 0.04M | -0.21M | 2.34M | -2.57M | 1.12M | 4.09M | -4.16M | 37.48M | -38.32M | 6.06M | 15.18M | 16.61M |