|
Net Income (Quarter)
|
19.95M | 13.54M | -6.19M | 16.73M | 38.21M | 36.28M | 41.22M | 30.24M | 35.09M | 31.56M | 15.33M | 35.55M | 35.44M | 19.70M | 27.92M | 21.45M | 17.13M | 12.72M | 24.85M | 29.77M | 27.02M | -13.48M | 18.73M | 18.04M | -17.01M | -13.43M | -14.54M | -10.34M | -3.44M | -31.60M | -27.41M | -19.05M | -16.46M | -13.15M | -1.37M | -6.08M | 18.97M | -22.98M | -24.88M | -20.73M | -41.61M | -18.95M | -16.88M | -25.38M | 7.02M | 35.03M | 61.49M | 93.66M | 117.58M | -19.81M | 95.37M | 101.87M | 59.86M | 0.73M | 9.97M | 12.58M | 26.22M | 3.81M | 18.30M | 27.09M | 38.77M | 43.07M | -10.27M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 7.00M | 7.40M | | | 17.60M | 16.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| 0.66M | 7.73M | 4.61M | -0.10M | 0.50M | 0.88M | 1.12M | 0.40M | 0.60M | -4.39M | 1.19M | 0.50M | 0.33M | -1.77M | 0.15M | 0.06M | -0.02M | -0.03M | 0.17M | 0.12M | 0.02M | 1.69M | 0.49M | 0.22M | -0.07M | 2.13M | 0.52M | 0.60M | 0.64M | 1.27M | 0.28M | 1.22M | 1.20M | 0.32M | 1.11M | 1.11M | 0.75M | 0.47M | -0.48M | 0.31M | 0.05M | 1.16M | 3.59M | 6.38M | 5.49M | 7.61M | 12.07M | -0.72M | 7.27M | 6.64M | 1.93M | 2.20M | 3.83M | 0.27M | 2.03M | 0.68M | 0.71M | 1.48M | 1.47M | 2.83M | 3.27M | 2.23M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | 36.08M | | 16.89M | 21.16M | 58.13M | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | -4.30M | 4.60M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.02M | 0.14M | 0.12M | 0.18M | 0.12M | -0.58M | 0.13M | -0.09M | 0.14M | 0.12M | 0.13M | 0.13M | 0.13M | 0.23M | -0.49M | -0.18M | -1.36M | -0.78M | -0.11M | -0.89M | -0.87M | -0.89M | 0.95M | -1.21M | -0.90M | -3.15M | 5.26M | -1.26M | -1.12M | -1.71M | 3.12M | -1.26M | -1.55M | -0.33M | 3.00M | -0.61M | -0.34M | 0.96M | | 19.00M | 0.89M | 0.79M | 0.80M | 2.78M | 0.76M | 0.84M | 0.43M | -0.14M | -0.47M | 0.57M | 6.70M |
|
Asset Writedowns and Impairment (Quarter)
|
| -0.00M | -0.03M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | -0.02M | 0.00M | 0.01M | -0.01M | 0.00M | 0.00M | -0.03M | 0.01M | -0.03M | -0.01M | 0.02M | -0.01M | -0.01M | 0.00M | 0.01M | 0.23M | -0.22M | -0.00M | 0.01M | 0.00M | 0.01M | -0.01M | -0.02M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 27.03M | 19.30M | 32.15M | 18.04M | 57.70M | 31.96M | 53.81M | 26.05M | 44.93M | 8.71M | 57.48M | 17.14M | 21.90M | 32.49M | 35.60M | 24.35M | 19.69M | 39.23M | 25.36M | 30.59M | 1.14M | 21.33M | 23.64M | 5.51M | 18.36M | -2.54M | 30.05M | -23.12M | 21.17M | -17.70M | 14.49M | -26.96M | 39.59M | 5.12M | 51.92M | -17.24M | 33.99M | -29.52M | 27.71M | -20.93M | 22.44M | -9.48M | 25.55M | -2.57M | 97.29M | 68.46M | 166.93M | 48.68M | 88.62M | -2.77M | 130.44M | 60.84M | 70.10M | -17.86M | 42.42M | 8.61M | 86.72M | 12.79M | 55.39M | 24.10M | 91.74M | -21.60M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.00M | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | 0.25M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.20M | 0.20M | 0.24M | 0.24M | 0.10M | 0.60M | 0.72M | 0.73M | 0.70M | 0.70M | 2.09M | 0.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
4.67M | 4.53M | 4.60M | 4.64M | 4.65M | 4.66M | 4.92M | 5.44M | 5.16M | 5.23M | 4.90M | 5.77M | 6.19M | 6.56M | 7.05M | 6.67M | 6.79M | 6.81M | 6.98M | 6.82M | 7.01M | 7.41M | 7.21M | 6.98M | 17.56M | 16.45M | 17.26M | 15.41M | 19.98M | 19.48M | 19.11M | 16.43M | 20.41M | 16.04M | 18.71M | 16.58M | 25.03M | 18.42M | 19.81M | 15.60M | 23.37M | 18.03M | 19.08M | 14.12M | 21.12M | 17.41M | 20.83M | 19.46M | 21.22M | 22.13M | 19.32M | 15.21M | 19.75M | 24.12M | 20.64M | 19.29M | 20.04M | 24.73M | 24.03M | 18.04M | 20.86M | 19.96M | 23.01M |
|
Change in Receivables (Quarter)
|
| 1.53M | 0.96M | 2.38M | -1.53M | 1.74M | 1.74M | -3.64M | -1.01M | 3.24M | -1.12M | 4.60M | -6.45M | 2.87M | -0.30M | 3.08M | -2.73M | -1.25M | 0.47M | 2.66M | 0.58M | -2.53M | -0.67M | 2.11M | -2.16M | -3.35M | 1.22M | 1.19M | -0.67M | -2.11M | -2.51M | 4.42M | | | | | | | | | | | | | | | | | | | | | | | | 2.31M | 3.90M | -12.10M | 29.21M | -23.57M | 8.85M | -2.67M | 11.14M |
|
Change in Inventory (Quarter)
|
| 0.90M | -3.66M | 0.99M | 1.89M | 3.08M | -2.54M | -1.46M | 0.86M | 7.13M | -0.71M | 3.27M | 0.61M | 0.00M | 0.23M | 0.47M | -2.62M | 2.04M | 2.67M | -1.74M | 1.85M | 0.99M | 0.81M | -4.94M | -29.68M | 2.37M | 3.16M | 3.11M | -0.11M | -3.16M | 0.11M | 1.60M | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 6.84M | -4.58M | 2.17M | 3.79M | -5.49M | 7.09M | 2.41M |
|
Change in Account Payables (Quarter)
|
| -0.06M | 6.78M | -3.50M | -0.34M | -0.88M | -1.15M | 3.27M | -2.63M | 7.08M | 1.68M | -3.50M | 3.12M | -0.76M | 0.58M | -3.90M | 0.92M | -1.16M | -0.84M | 0.97M | -0.07M | 2.42M | -4.93M | 0.65M | 8.31M | -7.38M | 4.21M | -1.37M | 0.44M | -3.63M | 2.24M | -0.79M | | | | | | | | | | | | | | | | | | | | | | | | -5.19M | -2.77M | -3.92M | 6.27M | -0.46M | 0.84M | -4.40M | 9.76M |
|
Change in Accured Expenses (Quarter)
|
| 0.05M | 0.06M | 3.16M | -5.99M | 10.01M | -3.71M | -0.19M | -0.09M | 4.08M | -4.29M | -1.23M | -5.00M | 0.24M | 5.77M | -0.05M | -0.02M | 2.10M | 1.52M | -4.84M | 0.45M | 0.66M | 0.54M | | 0.07M | -4.08M | -13.51M | 9.02M | -14.39M | 13.37M | -12.96M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | 5.96M | -2.09M | 9.86M | -13.71M | 5.48M | -6.77M | 8.22M | -18.78M |
|
Other Working Capital Changes (Quarter)
|
| 8.70M | 3.15M | -1.71M | -13.98M | 17.26M | -11.21M | 7.00M | -6.35M | 0.70M | -9.41M | 0.23M | 0.31M | -0.71M | 7.75M | -1.27M | -2.61M | -1.39M | 2.16M | 0.35M | -12.05M | 0.49M | 9.08M | -0.72M | -30.92M | 3.97M | 27.41M | -0.69M | -8.45M | 16.50M | -8.42M | -0.55M | | | | | | | | | | | | | | | | | | | | | | | | 9.34M | -9.09M | 18.54M | 9.86M | -15.48M | -29.38M | 25.20M | -14.49M |
|
Capital Expenditures (Quarter)
|
| 1.87M | 6.25M | 2.04M | 4.01M | 4.49M | 8.61M | 22.27M | 16.94M | 18.20M | 24.73M | 18.06M | 13.79M | 3.99M | 7.91M | 3.38M | 4.11M | 6.01M | 7.58M | 2.66M | 3.37M | 6.39M | 4.59M | 1.73M | 10.14M | 6.40M | 4.96M | 4.11M | 4.50M | 2.84M | 3.10M | 2.72M | 5.90M | 6.40M | 4.78M | 3.50M | 2.26M | 3.73M | 9.17M | 6.71M | 3.49M | 4.97M | 3.42M | 2.99M | 2.39M | 4.86M | 10.35M | 7.90M | 5.87M | 19.67M | 11.23M | 3.44M | 4.15M | 6.15M | 10.45M | 8.10M | 6.17M | 4.46M | 18.35M | 9.87M | 5.75M | 11.62M | 23.57M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | 0.23M | | 2.52M | -2.75M | | | | -1.03M | | | | | | | | 0.02M | | | 0.05M | | | | | | | | | | 0.17M | | | 0.00M | | 0.09M | | 0.04M | 0.05M | -0.00M | 0.00M | | | 0.04M | | 0.21M | | | -0.00M | 0.01M | | | | | | 0.00M | | | 0.04M | | | |
|
Cash from Investing Activities (Quarter)
|
| -1.87M | -5.13M | -1.82M | -4.01M | -1.97M | -8.61M | -22.27M | -16.94M | -17.18M | -24.73M | -18.06M | -13.76M | -3.99M | -7.91M | -3.38M | -4.01M | -6.01M | -7.56M | -2.66M | -3.34M | -6.35M | -4.59M | -1.73M | -74.00M | -6.40M | -4.96M | -4.11M | -4.50M | -2.84M | -3.10M | -2.55M | -5.90M | -6.40M | -4.78M | -3.50M | -2.17M | -3.73M | -9.13M | -6.66M | -3.50M | -4.97M | -3.42M | -2.99M | -2.35M | -4.86M | -10.14M | -7.90M | -5.83M | -19.67M | -11.22M | 15.56M | -3.27M | -5.37M | -9.65M | -5.32M | -5.41M | -3.63M | -17.54M | -5.81M | -4.88M | -10.73M | -22.67M |
|
Other financing activities (Quarter)
|
| 0.00M | 0.48M | 0.10M | 4.73M | | | | | | | | | | | | | | | | | | | 0.15M | 0.36M | | 10.18M | | | | | | | | | | | | -0.10M | -0.03M | 0.03M | -0.07M | 0.52M | | -0.05M | -0.03M | -0.02M | 0.83M | -0.83M | 0.83M | -0.00M | | 0.00M | 0.50M | -1.00M | | | | -2.36M | -0.17M | -2.71M | | |
|
Cash from Financing Activities (Quarter)
|
| 0.00M | -0.20M | -1.71M | 144.34M | -29.97M | -41.89M | -42.94M | -38.28M | -43.85M | -36.42M | -14.03M | -44.74M | -42.62M | -26.60M | -31.44M | -27.79M | -24.15M | -19.77M | -29.98M | -32.91M | -28.52M | -0.02M | -19.89M | 92.77M | -22.92M | -2.20M | | -2.27M | | | | | | | -13.59M | -7.93M | -15.86M | -8.03M | -0.03M | -1.03M | -1.74M | -4.83M | -0.56M | -4.82M | -34.58M | -46.47M | -134.20M | -23.89M | -106.22M | -18.71M | -110.98M | -110.24M | -44.26M | -16.38M | -17.76M | -20.29M | -20.08M | -14.94M | -18.67M | -26.59M | -39.23M | -42.67M |
|
Dividends Paid - Common (Quarter)
|
| | | | | 20.72M | 29.13M | 29.94M | 26.63M | 30.55M | 25.26M | 9.78M | 31.06M | 22.69M | 63.97M | 16.74M | 14.79M | 12.84M | -44.37M | 15.96M | -15.96M | | | | | | | | | | 28.40M | | | | | | | 15.86M | 7.92M | | | | | | | | | 55.97M | 23.89M | 106.22M | 18.71M | 110.98M | 110.24M | 43.76M | 16.38M | 17.76M | 20.29M | 20.08M | 12.58M | 18.50M | 23.89M | 41.12M | 42.49M |
|
Change in Cash (Quarter)
|
| 25.16M | 13.97M | 28.62M | 158.38M | 25.76M | -18.54M | -11.40M | -29.18M | -16.10M | -52.44M | 25.39M | -41.36M | -24.72M | -2.02M | 0.78M | -7.45M | -10.47M | 11.91M | -7.28M | -5.66M | -33.73M | 16.72M | 2.01M | 24.28M | -10.96M | -9.70M | 25.94M | -29.89M | 18.33M | -20.80M | 11.94M | -32.86M | 33.19M | 0.34M | 34.83M | -27.34M | 14.40M | -46.67M | 21.02M | -25.46M | 15.73M | -17.73M | 22.00M | -9.74M | 57.85M | 11.85M | 24.83M | 18.96M | -37.27M | -32.70M | 35.02M | -52.66M | 20.48M | -43.90M | 19.34M | -17.10M | 63.02M | -19.68M | 30.92M | -7.38M | 41.78M | -86.94M |
|
Free Cash Flow (Quarter)
|
| 25.16M | 13.05M | 30.11M | 14.04M | 53.21M | 23.35M | 31.54M | 9.11M | 26.73M | -16.02M | 39.42M | 3.35M | 17.91M | 24.58M | 32.22M | 20.25M | 13.68M | 31.66M | 22.70M | 27.22M | -5.26M | 16.74M | 21.91M | -4.62M | 11.96M | -7.50M | 25.94M | -27.62M | 18.33M | -20.80M | 11.77M | -32.86M | 33.19M | 0.33M | 48.42M | -19.50M | 30.26M | -38.68M | 21.00M | -24.42M | 17.47M | -12.90M | 22.56M | -4.96M | 92.43M | 58.11M | 159.03M | 42.81M | 68.95M | -14.00M | 127.00M | 56.69M | 63.95M | -28.32M | 34.32M | 2.44M | 82.26M | -5.55M | 45.52M | 18.36M | 80.13M | -45.17M |
|
Net Cash Flow (Quarter)
|
| 25.16M | 13.97M | 28.62M | 158.38M | 25.76M | -18.54M | -11.40M | -29.18M | -16.10M | -52.44M | 25.39M | -41.36M | -24.72M | -2.02M | 0.78M | -7.45M | -10.47M | 11.91M | -7.28M | -5.66M | -33.73M | 16.72M | 2.01M | 24.28M | -10.96M | -9.70M | 25.94M | -29.89M | 18.33M | -20.80M | 11.94M | -32.86M | 33.19M | 0.34M | 34.83M | -27.34M | 14.40M | -46.67M | 21.02M | -25.46M | 15.73M | -17.73M | 22.00M | -9.74M | 57.85M | 11.85M | 24.83M | 18.96M | -37.27M | -32.70M | 35.02M | -52.66M | 20.48M | -43.90M | 19.34M | -17.10M | 63.02M | -19.68M | 30.92M | -7.38M | 41.78M | -86.94M |