|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.36M | 20.03M | 20.75M | 11.80M | 1.58M | -2.15M | -1.18M | 11.49M | | | | | 33.76M | 54.57M | 65.39M | 117.19M | 42.59M | 79.11M | 96.33M | 91.70M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.44M | 5.54M | 5.76M | 4.30M | 7.79M | 9.72M | 9.22M | 9.74M | 9.96M | 10.24M | 11.12M | 10.86M | 11.96M | 12.64M | 13.08M | 13.68M | 12.49M | 13.09M | 13.88M | 15.47M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83M | 2.02M | 1.84M | 6.08M | 2.61M | 2.63M | 2.73M | 4.75M | 3.24M | 3.76M | 3.97M | 3.65M | 4.59M | 4.80M | 4.37M | 5.25M | 6.68M | 5.59M | 5.96M | 5.94M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.14M | 7.15M | 6.12M | 4.01M | 5.64M | 8.87M | 10.47M | 11.52M | 2.73M | 4.06M | 3.40M | 4.56M | 1.52M | 2.00M | 2.59M | 26.47M | 0.65M | 4.76M | 3.84M | 4.53M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.37M | 0.74M | 0.22M | 7.38M | | 0.14M | -4.88M | 1.67M | 2.66M | 0.25M | 4.99M | 13.02M | -10.05M | 10.44M | 8.04M | 0.78M | 0.56M | 1.16M | 0.34M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.09M | 53.40M | 44.25M | 23.19M | 26.57M | 15.41M | 96.19M | 80.95M | 49.06M | 132.05M | 150.11M | 147.37M | 49.59M | 120.97M | 152.27M | 174.27M | 84.88M | 85.43M | 83.63M | 186.05M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 0.60M | 0.49M | 0.49M | 0.56M | 0.55M | 0.53M | 0.50M | 0.58M | 0.50M | 0.50M | 0.44M | 0.30M | 0.34M | 0.33M | 0.27M | 0.26M | 0.27M | 0.21M | 0.21M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.30M | 8.40M | 8.63M | 8.87M | 11.77M | 13.64M | 13.14M | 13.52M | 13.69M | 13.98M | 14.86M | 14.87M | 16.26M | 16.93M | 17.36M | 17.86M | 16.99M | 17.62M | 19.91M | 22.59M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.23M | -16.81M | -7.11M | 7.53M | 10.78M | 36.08M | -40.52M | -35.79M | -10.61M | -70.52M | -88.76M | -82.64M | 6.25M | -44.76M | -62.59M | -98.71M | -20.39M | 27.85M | 41.95M | -58.78M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.21M | -6.78M | 34.89M | 7.34M | 2.46M | 26.49M | 18.89M | -45.91M | 1.00M | -0.29M | 48.54M | -36.74M | 6.50M | 44.81M | -51.06M | 1.62M | 1.52M | 0.41M | 2.37M | 0.69M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.48M | 1.40M | 2.02M | 0.41M | 0.55M | 2.09M | 1.90M | 6.73M | 1.80M | 1.08M | 4.20M | 2.40M | 4.54M | 0.89M | 2.32M | 1.57M | 1.07M | 1.37M | 1.71M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 180.91M | | | | 14.97M | | | | 51.18M | 1.02M | | 3.81M | 6.40M | 37.86M | | 446.30M | -1.82M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.79M | 14.00M | | | | 14.00M | -14.00M | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.00M | -10.46M | -15.76M | -186.23M | -14.56M | -16.46M | -16.80M | -41.93M | 6.50M | -22.84M | -9.30M | -62.12M | -21.05M | -24.33M | -16.92M | -123.55M | -54.21M | -12.27M | -464.59M | -20.86M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.60M | -0.00M | 0.60M | | | | | | | -0.02M | 1.59M | | | -0.01M | -0.00M | | 1.41M | 1.41M | -1.41M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -32.50M | -10.13M | -4.11M | 127.31M | -13.31M | -5.84M | -5.98M | -7.66M | -35.13M | -36.79M | -9.53M | -23.09M | -19.69M | -37.06M | -27.21M | -34.65M | -56.22M | -12.44M | -12.02M | -80.87M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96M | | | 0.52M | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.41M | 32.81M | 24.38M | -35.72M | -1.31M | -6.90M | 73.42M | 31.36M | 20.43M | 72.42M | 131.28M | 62.16M | 8.85M | 59.57M | 108.14M | 16.07M | -25.55M | 60.73M | -392.98M | 84.33M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.88M | 60.19M | 9.36M | 15.85M | 24.11M | -11.08M | 77.31M | 126.86M | 48.06M | 132.34M | 101.57M | 184.11M | 43.09M | 76.16M | 203.34M | 172.65M | 83.36M | 85.02M | 81.26M | 185.36M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.41M | 32.81M | 24.38M | -35.72M | -1.31M | -6.90M | 73.42M | 31.36M | 20.43M | 72.42M | 131.28M | 62.16M | 8.85M | 59.57M | 108.14M | 16.07M | -25.55M | 60.73M | -392.98M | 84.33M |