|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.36M | 20.63M | 19.84M | 19.39M | 33.41M | 46.92M | 60.61M | 48.37M | 56.54M | 49.53M | 36.48M | 29.73M | 32.97M | 47.09M | 176.58M | 42.19M | 43.62M | 49.76M | 169.94M | 31.34M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | -0.03M | 4.00M | -1.57M | 0.55M | 1.16M | 5.34M | 0.16M | 3.97M | 3.44M | 0.78M | 3.52M | -2.06M | -2.45M | -0.88M | 2.47M | -0.47M | 2.57M | 3.05M | -0.55M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.31M | 0.54M | 0.41M | 0.17M | -0.04M | 0.10M | 0.91M | 0.98M | 0.64M | 0.27M | 0.12M | 0.15M | 0.44M | 0.14M | 0.21M | 0.77M | 0.71M | 0.91M | 1.09M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.46M | 32.72M | 24.43M | 27.14M | 35.86M | 29.10M | 49.82M | 43.06M | 0.15M | 51.27M | 44.34M | 33.45M | 34.50M | 41.46M | 61.13M | 46.90M | 17.86M | 39.99M | 31.01M | 6.71M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.22M | 5.10M | 5.31M | 5.25M | 5.21M | 4.63M | 4.60M | 4.77M | 5.15M | 5.93M | 6.04M | 6.31M | 6.47M | 6.94M | 6.74M | 7.34M | 9.14M | 9.96M | 10.32M | 10.68M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | 10.40M | 22.04M | -6.10M | 10.89M | 24.69M | 24.69M | 8.64M | 16.13M | -14.43M | -9.57M | -3.84M | 9.75M | 32.88M | 5.60M | 18.99M | 1.38M | 12.65M | -7.68M | 16.47M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.84M | 6.35M | 8.32M | 13.45M | 17.89M | 22.57M | 10.03M | 13.05M | 2.54M | -0.31M | -14.75M | -13.74M | -0.66M | 11.71M | 5.56M | 8.68M | 15.32M | 9.91M | 11.18M | 34.28M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.81M | -1.58M | 7.81M | 2.30M | -1.28M | 1.39M | 0.52M | 0.66M | -0.45M | -2.08M | 0.65M | 0.72M | 0.79M | 0.96M | 1.82M | -0.46M | -0.83M | -0.67M | 2.65M | -1.52M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.07M | 1.10M | 37.03M | -5.55M | 22.04M | -14.86M | 5.59M | -9.68M | 10.03M | -0.10M | -17.67M | -8.06M | 8.10M | 2.91M | -1.86M | -0.11M | 21.92M | -17.99M | -1.93M | -2.18M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.68M | 8.54M | 4.20M | 11.59M | -9.33M | 21.70M | 21.29M | 25.49M | -45.64M | -1.52M | 8.82M | 7.07M | -44.03M | 14.78M | 17.84M | 15.65M | -34.17M | 10.71M | 4.00M | 16.87M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.53M | 2.98M | 5.17M | 1.84M | -3.49M | 3.30M | -1.16M | 14.34M | 8.21M | 2.98M | 2.01M | 9.25M | -18.08M | 3.78M | 8.05M | 14.88M | -11.63M | -0.48M | 3.11M | 4.08M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.63M | 13.74M | 19.45M | 9.26M | 16.99M | 20.57M | 24.51M | 15.55M | 22.33M | 24.31M | 15.77M | 9.89M | 20.30M | 23.68M | 25.69M | 30.42M | 32.52M | 18.76M | 19.57M | 17.26M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.06M | | | | | | | | | | | | | 12.31M | 0.00M | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.51M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.46M | -13.68M | -18.88M | -10.39M | -16.79M | -20.92M | -24.48M | -15.69M | -22.39M | -24.42M | -13.52M | -10.19M | -17.61M | -23.68M | -25.80M | -18.19M | -30.44M | -19.36M | -19.57M | -17.86M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.78M | -31.67M | -5.27M | -18.32M | -3.00M | -19.91M | -3.56M | -3.29M | -4.54M | -13.10M | -21.84M | -16.69M | -23.64M | -23.07M | -21.15M | -7.44M | -7.49M | -35.64M | -34.96M | 0.85M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | 1.31M | 1.31M | 3.10M | 3.10M | 3.10M | 3.58M | 3.58M | 4.29M | 4.29M | 4.27M | 4.24M | 5.17M | 5.17M | 5.17M | 7.05M | 7.05M | 7.05M | 6.98M | 6.71M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | -0.99M | -2.03M | 1.00M | -1.88M | -2.45M | -2.54M | 0.78M | 2.93M | 0.53M | 1.55M | -0.20M | -2.32M | 0.58M | -1.38M | 1.15M | 0.67M | 1.10M | 0.43M | 0.51M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.78M | -13.63M | -1.76M | -0.58M | 14.19M | -14.19M | 19.24M | 24.87M | -23.85M | 14.29M | 10.54M | 6.37M | -9.08M | -4.71M | 12.79M | 22.42M | -19.39M | -13.92M | -23.09M | -9.79M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.83M | 18.97M | 4.98M | 17.88M | 18.87M | 8.53M | 25.31M | 27.51M | -22.18M | 26.96M | 28.57M | 23.56M | 14.20M | 17.78M | 35.44M | 16.47M | -14.65M | 21.23M | 11.44M | -10.55M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.22M | -12.63M | 0.27M | -1.58M | 16.07M | -11.73M | 21.78M | 24.09M | -26.79M | 13.76M | 8.98M | 6.57M | -6.75M | -5.30M | 14.17M | 21.27M | -20.06M | -15.02M | -23.52M | -10.30M |