|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | 0.64M | 0.57M | 0.54M | 0.54M | 0.61M | 0.60M | 0.77M | 1.30M | 0.91M | | 1.87M | 1.22M | 0.86M | 9.38M | 0.57M | -7.40M | 0.91M | -0.74M | 0.96M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -0.60M | -0.63M | -2.44M | -1.42M | 0.10M | 0.12M | -0.61M | -1.69M | -0.21M | -0.26M | -0.12M | 0.42M | -0.04M | -0.01M | -1.29M | 4.85M | 0.31M | 0.45M | 2.23M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.70M | 7.89M | 32.39M | 11.43M | 27.92M | 22.02M | 26.34M | 19.89M | 36.27M | 18.38M | 30.30M | 9.37M | 22.81M | 20.18M | 40.78M | 10.59M | 21.68M | 19.66M | 59.12M | -0.24M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.70M | 8.71M | 8.84M | 8.51M | 8.64M | 8.95M | 9.08M | 8.83M | 8.85M | 8.97M | 8.99M | 8.60M | 8.89M | 8.96M | 9.19M | 9.38M | 9.13M | 8.90M | 9.04M | 9.17M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.12M | 3.64M | -1.50M | 3.12M | -0.41M | 4.89M | 0.59M | -1.78M | -0.76M | 3.44M | -1.34M | 1.94M | -1.27M | 2.19M | 1.31M | 1.55M | 0.22M | 2.96M | -8.71M | 6.22M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.16M | 5.63M | 2.13M | -6.23M | 5.01M | 3.76M | -0.75M | -4.04M | 1.96M | 4.22M | 2.90M | -6.49M | 1.06M | 0.52M | 7.76M | -9.87M | 3.42M | -0.63M | 9.66M | -10.20M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | -1.66M | 0.82M | 1.89M | -2.81M | 3.39M | -4.10M | 2.50M | 2.64M | 3.95M | -6.55M | 2.35M | 2.89M | 1.00M | -0.04M | 1.64M | -0.71M | -1.74M | -0.24M | -0.67M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.68M | -1.21M | -3.65M | 3.74M | 4.09M | 4.49M | -4.82M | 1.29M | 8.77M | -2.60M | -7.27M | 0.04M | -1.93M | 5.12M | -2.64M | 1.61M | -6.87M | 5.20M | 1.06M | -2.43M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.45M | 13.34M | -10.10M | 0.91M | 39.12M | 5.43M | -2.62M | 32.88M | 10.71M | 5.09M | -0.81M | 49.83M | -48.13M | 9.29M | 0.47M | 3.33M | -3.74M | 7.09M | 10.62M | 16.05M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.17M | 4.05M | | 0.13M | 0.02M | 0.05M | 0.11M | 0.09M | 0.04M | 0.12M | 0.04M | 0.04M | | | | 0.00M | 4.49M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.84M | -13.76M | -13.69M | -11.34M | -7.63M | -41.99M | -22.39M | -9.82M | -14.23M | -17.69M | -25.11M | -22.33M | -12.89M | -14.24M | -17.94M | -23.15M | -20.24M | -6.56M | -15.24M | -17.99M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.02M | | 0.03M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.22M | -5.35M | 2.11M | -6.07M | -5.38M | 4.38M | 1.30M | -9.94M | -5.75M | -6.83M | -6.62M | -6.44M | -6.60M | -6.01M | -6.08M | -6.01M | -6.10M | -6.10M | -0.36M | -14.30M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.27M | 3.26M | 3.26M | 3.26M | 3.25M | 3.25M | 3.25M | 3.34M | 3.35M | 3.35M | 3.35M | 3.30M | 3.34M | 3.32M | 3.33M | 3.33M | 3.33M | 3.33M | 3.33M | 3.34M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64M | -11.23M | 20.81M | -5.98M | 14.92M | -15.59M | 5.25M | 0.13M | 16.29M | -6.14M | -1.43M | -19.40M | 3.32M | -0.08M | 16.75M | -18.57M | -4.66M | 6.99M | 43.52M | -32.54M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.76M | -5.46M | 42.48M | 10.52M | -11.20M | 16.59M | 28.96M | -13.00M | 25.56M | 13.29M | 31.11M | -40.46M | 70.94M | 10.88M | 40.30M | 7.26M | 25.42M | 12.57M | 48.50M | -16.29M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.64M | -11.23M | 20.81M | -5.98M | 14.92M | -15.59M | 5.25M | 0.13M | 16.29M | -6.14M | -1.43M | -19.40M | 3.32M | -0.08M | 16.75M | -18.57M | -4.66M | 6.99M | 43.52M | -32.54M |