|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.59M | 12.82M | 14.17M | 19.86M | 13.30M | 18.84M | 4.91M | 11.05M | 16.49M | -2.88M | 5.15M | 7.37M | 4.52M | 9.16M | 10.48M | 14.31M | 14.19M | 8.85M | 852.59M | -53.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.66M | 8.15M | 8.47M | 8.40M | 8.19M | 8.78M | 8.76M | 0.27M | 9.08M | 9.58M | 9.98M | 9.74M | 0.28M | 18.18M | 9.64M | 0.23M | 9.88M | 9.94M | 10.39M | 8.76M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 4.81M | 0.97M | 1.31M | 0.10M | -5.30M | 2.31M | 0.28M | 0.09M | 6.99M | 1.56M | 4.86M | 0.06M | -1.09M | 1.76M | 0.04M | 0.05M | -6.30M | 3.46M | 0.97M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69M | -1.80M | 3.00M | 0.32M | -10.27M | 5.55M | 2.07M | 1.35M | -0.77M | -4.36M | 3.41M | -0.57M | 0.70M | -6.78M | 1.97M | 1.28M | 0.89M | -41.53M | 53.77M | -51.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.45M | 0.77M | 0.09M | -0.57M | -0.06M | -0.78M | -0.36M | 0.21M | -0.32M | -0.07M | 0.02M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.07M | 56.48M | 5.67M | 22.02M | 18.95M | 25.93M | 9.69M | 16.50M | 31.38M | 30.59M | -3.69M | 18.36M | 22.03M | 27.08M | 9.19M | 30.25M | 36.49M | 41.52M | -19.38M | -38.52M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | -9.56M | 0.22M | 0.23M | 0.23M | 0.22M | 0.23M | 0.23M | 0.24M | 0.23M | 0.24M | 0.24M | 0.24M | 0.28M | 0.24M | 0.24M | 0.23M | 0.24M | 0.24M | 0.24M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.66M | 8.15M | 8.47M | 8.40M | 8.19M | 8.78M | 8.76M | 0.27M | 9.08M | 9.58M | 9.98M | 9.74M | 0.28M | 18.18M | 9.64M | 0.23M | 9.88M | 9.94M | 10.39M | 8.76M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | -12.08M | 22.33M | 7.10M | -14.60M | -8.18M | 11.85M | 8.20M | 2.53M | -17.06M | 16.19M | 8.46M | -8.74M | 4.61M | 14.67M | 15.03M | -11.42M | -20.06M | 23.02M | 25.72M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.95M | -4.89M | 0.91M | 7.03M | 11.04M | -12.01M | 1.59M | -4.09M | 0.70M | 8.87M | 14.26M | 4.05M | 4.74M | -1.85M | 4.61M | -5.91M | 9.69M | -4.12M | 16.56M | -1.04M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | 1.67M | -5.21M | -3.66M | 1.98M | -22.24M | -2.36M | -11.70M | 3.67M | -4.13M | -3.67M | 2.46M | -5.81M | 7.58M | 1.06M | 13.46M | -11.18M | -5.70M | 182.80M | 8.39M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.60M | -8.86M | 0.68M | -1.47M | 1.96M | -7.29M | -1.49M | 0.28M | 1.87M | -5.42M | -0.51M | 0.91M | 4.17M | -2.23M | -3.89M | 5.32M | -9.68M | 4.20M | -4.59M | -2.84M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.52M | 15.21M | 11.89M | 9.83M | 10.12M | 14.12M | 14.79M | 10.14M | 10.01M | 19.25M | 13.25M | 10.86M | 11.87M | 14.98M | 12.94M | 17.04M | 13.67M | 4.70M | 5.22M | 6.46M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.80M | 64.10M | 0.00 | | | 37.80M | 34.00M | 5.50M | | | | | | 37.16M | | 0.57M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.06M | 0.02M | 0.09M | 0.07M | 28.61M | 0.01M | 0.24M | 0.21M | 0.02M | 0.11M | 0.12M | 3.87M | -0.10M | 20.49M | 0.69M | 0.60M | 0.25M | 1,436.53M | 0.40M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.50M | -49.49M | -75.82M | -9.89M | 16.18M | 14.49M | -52.57M | -43.95M | -15.30M | -22.60M | -13.14M | -10.74M | -8.00M | -15.08M | -29.61M | -16.35M | -13.64M | -4.45M | 1,431.31M | -7.51M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.95M | -0.12M | -0.12M | -0.13M | -0.12M | -0.12M | -0.04M | -2.05M | -0.12M | 0.28M | -0.13M | 0.26M | -0.13M | 0.26M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.02M | -3.21M | -11.77M | -21.86M | -3.88M | -8.67M | -17.32M | 17.46M | -23.32M | -7.76M | 12.41M | -3.08M | -22.13M | -15.84M | 30.06M | -16.33M | -19.49M | -40.69M | -132.34M | -21.10M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | 1.74M | 1.72M | 1.71M | 1.71M | 1.66M | 1.68M | 1.68M | 1.68M | 1.66M | 1.66M | 1.66M | 1.65M | 1.61M | 1.67M | 1.67M | 1.66M | 1.49M | 1.46M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.55M | 3.78M | -81.92M | -9.73M | 31.25M | 31.75M | -60.20M | -9.99M | -7.24M | 0.23M | -4.42M | 4.54M | -8.10M | -3.84M | 9.64M | -2.43M | 3.36M | -3.62M | 1,279.59M | -67.13M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.55M | 41.27M | -6.22M | 12.19M | 8.83M | 11.81M | -5.10M | 6.36M | 21.37M | 11.34M | -16.94M | 7.50M | 10.16M | 12.10M | -3.75M | 13.21M | 22.82M | 36.82M | -24.60M | -44.98M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.55M | 3.78M | -81.92M | -9.73M | 31.25M | 31.75M | -60.20M | -9.99M | -7.24M | 0.23M | -4.42M | 4.54M | -8.10M | -3.84M | 9.64M | -2.43M | 3.36M | -3.62M | 1,279.59M | -67.13M |