|
Net Income (Quarter)
|
20.51M | 16.32M | 14.08M | 18.60M | 20.70M | 16.98M | 19.30M | 20.03M | 23.20M | 17.18M | 22.49M | 20.13M | 24.18M | 11.69M | 35.36M | -8.62M | 20.23M | 13.51M | 18.17M | 13.32M | 16.64M | 12.79M | 46.25M | 20.13M | 15.27M | 10.63M | 72.75M | 11.84M | 18.48M | 4.45M | 63.65M | 16.19M | 19.09M | 14.21M | 13.25M | 14.30M | 20.48M | 14.32M | 36.43M | 26.69M | 41.47M | 31.34M | 19.42M | 24.25M | 33.47M | 28.51M | 22.61M | 31.39M | 36.27M | 28.66M | 35.93M | 25.81M | 34.27M | 23.23M | 30.95M | 22.41M | 25.41M | 24.51M | 60.92M | 19.55M | 25.28M | 16.90M | 57.13M |
|
Depreciation and Depletion (Quarter)
|
| 12.18M | 12.69M | 12.12M | 12.80M | 13.81M | 14.45M | 10.82M | 10.93M | 11.08M | 11.32M | 12.06M | 12.45M | 12.99M | 13.57M | 14.17M | 14.24M | 15.35M | 15.24M | 15.30M | 15.32M | 15.32M | 15.89M | 16.23M | 16.25M | 16.39M | 17.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| -0.35M | 39.80M | 1.56M | 5.43M | 5.43M | 4.30M | -2.18M | -0.89M | 5.12M | 13.57M | 3.68M | 2.58M | 3.11M | 2.03M | -0.14M | -4.02M | 4.12M | 3.28M | -3.73M | -3.44M | 2.24M | 4.72M | -1.15M | -3.62M | 2.15M | 8.33M | 7.48M | -1.72M | 3.10M | -40.85M | -0.91M | 2.28M | 2.37M | -0.33M | -1.01M | 0.53M | 1.97M | 4.28M | -0.02M | -1.04M | 4.30M | 2.41M | 2.13M | 1.78M | 3.90M | 4.50M | 3.56M | -1.84M | -3.42M | -1.12M | 2.55M | -0.13M | 2.06M | -0.59M | -0.68M | -0.86M | -6.25M | 1.04M | -0.87M | -0.93M | 15.58M | 4.98M |
|
Gains from Investment Securities (Quarter)
|
| -0.06M | -1.45M | -0.62M | -0.40M | 1.59M | 0.87M | -0.07M | -0.64M | | 2.12M | 0.05M | 2.86M | -1.17M | 0.04M | 1.81M | -1.76M | 2.48M | -2.47M | 0.01M | 0.01M | | 0.04M | 0.27M | -0.33M | 0.50M | -1.79M | 0.80M | 0.24M | -1.04M | -0.04M | -0.03M | -0.13M | 0.23M | -0.13M | | -0.81M | -0.33M | 0.35M | -1.43M | -0.43M | -0.76M | -1.30M | -0.06M | -0.34M | -0.12M | -0.50M | 0.00M | 2.46M | 0.02M | -0.07M | -0.00M | 0.01M | -0.01M | 0.05M | -0.22M | 0.09M | 4.59M | -0.02M | -0.26M | 0.66M | 0.00M | 7.44M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | 2.09M | | | | | | | | | | | | | 0.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 35.49M | 34.70M | 32.26M | 30.50M | 41.15M | 48.51M | 22.98M | 41.17M | 31.43M | -95.57M | 36.16M | 42.20M | 30.67M | 33.59M | | | 91.67M | 31.44M | 31.03M | 32.89M | 36.62M | 36.19M | 38.07M | 36.28M | 37.59M | 37.14M | 7.80M | 55.46M | 32.58M | 63.31M | 50.79M | 33.44M | 27.84M | 38.20M | 32.65M | 44.95M | 61.14M | 32.94M | 124.76M | 14.31M | 55.11M | 83.81M | 14.94M | 84.91M | 82.26M | 45.60M | 34.48M | 49.91M | 57.92M | 75.71M | 7.94M | 72.49M | -37.30M | 158.48M | 34.24M | 40.26M | 25.83M | 87.14M | 4.86M | 56.56M | 59.20M | 86.59M |
|
Amortizatization of Intangibles (Quarter)
|
| 1.56M | 1.66M | 1.61M | 1.53M | 1.55M | 1.50M | 1.50M | 1.51M | 1.67M | 1.81M | 1.71M | 1.80M | 1.81M | 1.89M | 1.92M | 1.96M | 1.85M | 2.13M | 2.00M | 2.14M | 2.00M | 2.13M | 2.13M | 2.37M | 2.83M | 3.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| 12.18M | 12.69M | 12.12M | 12.80M | 13.81M | 14.45M | 10.82M | 10.93M | 11.08M | 11.32M | 12.06M | 12.45M | 12.99M | 13.57M | 14.17M | 14.24M | 15.35M | 15.24M | 15.30M | 15.32M | 15.32M | 15.89M | 18.37M | 18.62M | 19.21M | 20.66M | 20.96M | 21.20M | 21.36M | 21.89M | 22.76M | 23.37M | 23.45M | 23.98M | 23.12M | 23.20M | 23.53M | 23.85M | 23.89M | 23.91M | 26.21M | 25.37M | 25.36M | 25.91M | 25.96M | 25.57M | 25.63M | 25.88M | 26.09M | 26.42M | 26.69M | 27.42M | 27.43M | 26.91M | 27.45M | 27.90M | 28.60M | 29.97M | 29.62M | 30.60M | 31.70M | 32.83M |
|
Change in Receivables (Quarter)
|
| 3.05M | -11.18M | 3.15M | -3.42M | 5.15M | -3.21M | 1.10M | -6.97M | 5.67M | 2.76M | 16.49M | -8.46M | 0.46M | 2.02M | 6.17M | 2.67M | 0.27M | 4.47M | -4.61M | 0.29M | 2.35M | 19.10M | -5.66M | -14.09M | 8.96M | 18.40M | -10.71M | -4.66M | 5.11M | 6.22M | -7.63M | 2.19M | 7.55M | 3.76M | -9.89M | -0.87M | 3.56M | 4.77M | 2.49M | -6.86M | 5.76M | 5.41M | -15.76M | -1.76M | 6.24M | 8.56M | -6.30M | 2.08M | 7.90M | -6.12M | -1.41M | 8.63M | 19.12M | -7.78M | 1.86M | 10.31M | 19.14M | -7.96M | 2.02M | -1.76M | 13.90M | 2.81M |
|
Change in Inventory (Quarter)
|
| 10.23M | 0.97M | -7.62M | 1.85M | -2.65M | 3.60M | 14.00M | -5.02M | 0.21M | 8.75M | -3.68M | -7.61M | -0.53M | 7.03M | -9.78M | -11.75M | 0.80M | 19.91M | -3.09M | -5.59M | 0.20M | -1.76M | -3.35M | -2.25M | 2.27M | 41.44M | -1.57M | -8.14M | 1.09M | 11.34M | -12.44M | 6.35M | 7.48M | -0.14M | -0.14M | -14.28M | -3.11M | 16.57M | -46.38M | 45.03M | -12.46M | 3.03M | 7.71M | -13.77M | -5.10M | 11.72M | 15.77M | 18.06M | -3.33M | -14.29M | 14.53M | -12.77M | 8.70M | -11.61M | -1.42M | -0.40M | 6.00M | 3.13M | 4.00M | 0.60M | 4.96M | -14.21M |
|
Change in Accured Expenses (Quarter)
|
| 3.55M | 15.26M | -18.71M | 2.19M | -3.13M | 21.77M | -7.48M | 8.78M | -9.56M | 3.22M | 6.40M | -9.76M | 9.36M | 1.06M | 0.33M | -11.58M | 4.72M | 23.75M | -10.03M | -4.21M | 9.71M | 18.94M | -21.24M | -3.95M | 22.51M | 48.81M | -45.79M | 5.38M | 12.71M | 35.44M | -15.62M | -4.92M | 3.37M | -1.41M | -18.91M | -10.51M | 20.27M | 8.65M | 14.92M | -21.22M | 11.00M | 49.96M | -49.78M | 5.88M | 23.03M | 21.04M | -26.32M | 7.52M | 8.99M | 17.50M | -40.19M | 3.51M | -52.76M | 102.53M | -20.18M | 3.04M | 12.59M | 15.91M | -43.07M | 12.01M | 28.71M | 4.91M |
|
Change in Taxes (Quarter)
|
| 9.48M | -29.66M | 5.93M | -8.64M | | 2.71M | -1.19M | 13.27M | 0.17M | -13.48M | 5.00M | -0.52M | 0.15M | -4.36M | 4.01M | -4.01M | | -1.63M | -0.61M | 7.45M | -7.45M | -0.44M | 12.77M | -6.70M | -6.19M | 0.15M | 1.95M | -1.04M | -1.03M | -0.30M | 7.02M | 1.41M | 0.21M | 0.69M | 5.55M | -3.41M | 1.46M | -2.70M | 9.33M | 15.35M | -24.09M | -3.73M | 5.15M | 3.08M | 1.94M | -7.86M | 7.56M | 1.58M | 0.11M | -10.25M | 6.62M | 2.73M | -9.27M | -5.92M | 7.46M | -5.14M | -2.07M | 1.96M | 5.89M | -9.48M | -10.20M | 4.45M |
|
Other Working Capital Changes (Quarter)
|
| -0.14M | 1.48M | 1.72M | 1.04M | 0.12M | 1.14M | 0.25M | -0.61M | -0.30M | -0.04M | -0.24M | 0.32M | -0.06M | -0.69M | -0.17M | -0.05M | 0.10M | 1.01M | -0.18M | -0.26M | -0.38M | -0.29M | -0.53M | -0.20M | -0.24M | -0.19M | 0.11M | -0.60M | 1.82M | -1.77M | -0.40M | -0.16M | 0.15M | -0.16M | -0.59M | 0.10M | -0.48M | -0.85M | -0.05M | 4.23M | -0.15M | 0.49M | -0.39M | 0.08M | 0.08M | 0.74M | 0.26M | -0.55M | 0.63M | 0.01M | -1.10M | -0.71M | 1.45M | -0.82M | 0.47M | -0.43M | -0.41M | 0.51M | 0.65M | -0.56M | 2.77M | -3.21M |
|
Capital Expenditures (Quarter)
|
| 10.91M | 36.27M | 22.73M | 24.62M | 24.82M | 38.34M | 13.02M | 27.34M | 35.05M | 34.36M | 30.02M | 27.26M | 32.01M | 38.77M | 17.88M | 17.93M | 22.22M | 21.15M | 20.62M | 18.36M | 25.89M | 25.34M | 29.93M | 24.54M | 42.19M | 45.48M | 17.06M | 23.28M | 25.02M | 30.50M | 21.84M | 24.52M | 18.14M | 31.19M | 24.44M | 19.89M | 25.75M | 31.37M | 24.85M | 24.88M | 33.84M | 47.42M | 37.04M | 40.71M | 40.41M | 33.64M | 18.79M | 34.65M | 29.89M | 38.83M | 17.73M | 32.22M | 25.70M | 28.36M | 35.53M | 30.08M | 42.33M | 53.42M | 33.18M | 55.17M | 63.87M | 50.16M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| 0.03M | 0.06M | 0.37M | 0.20M | 1.33M | 0.19M | 0.02M | 0.28M | 0.02M | 2.22M | 0.31M | 3.08M | 0.24M | 0.82M | 2.04M | 0.12M | 1.13M | 0.33M | 0.03M | 1.26M | 0.02M | 0.63M | 0.12M | 0.02M | 0.14M | 0.16M | 1.14M | 0.96M | 0.09M | 0.05M | 0.01M | 0.31M | 0.79M | 0.62M | 0.08M | 1.24M | 0.17M | 2.76M | 0.16M | 0.12M | 0.03M | 0.16M | 0.03M | 5.72M | 0.11M | 0.08M | 0.01M | 5.40M | 1.30M | -0.02M | 0.02M | 0.04M | 0.28M | 0.53M | 0.03M | 0.03M | 6.27M | 0.18M | 0.07M | 0.04M | | 10.00M |
|
Change in Intangibles (Quarter)
|
| | | | 0.12M | | -0.12M | 0.09M | | 0.14M | 0.20M | 0.01M | 0.24M | | 0.53M | 0.03M | 0.38M | 0.71M | 0.35M | 0.64M | 0.80M | -1.45M | | 0.55M | 0.18M | 0.97M | 0.87M | 1.24M | 0.03M | 0.15M | 2.15M | 1.50M | 0.16M | 1.88M | | 0.54M | | 0.02M | 0.93M | -0.04M | | 0.17M | | 0.02M | | 0.15M | 0.04M | 0.05M | | 0.90M | -0.12M | 0.01M | 0.02M | | 1.05M | 0.42M | | | 3.83M | | | 0.03M | 0.16M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 8.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | | -0.05M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| 3.63M | -5.04M | 3.64M | 1.24M | 1.93M | 9.21M | 2.20M | 15.23M | 0.50M | -17.94M | 6.62M | -5.97M | | 0.50M | 0.11M | 1.11M | 0.43M | 2.40M | 3.19M | -2.59M | 6.47M | -3.87M | 15.21M | -14.38M | 41.68M | -41.18M | 4.01M | 1.80M | 1.46M | 1.19M | 1.00M | 1.80M | 2.12M | 7.47M | 0.23M | 2.55M | 2.54M | 1.84M | 1.80M | 0.88M | 1.01M | 4.04M | 6.12M | 2.50M | 3.65M | 7.41M | 25.48M | 110.98M | 150.66M | 75.11M | 10.37M | 16.68M | 31.67M | 20.79M | 26.80M | 47.37M | 56.80M | 64.69M | 36.92M | 43.93M | 7.84M | 32.41M |
|
Cash from Investing Activities (Quarter)
|
| -7.25M | -47.54M | -45.21M | -40.29M | -25.87M | -54.54M | -15.07M | -23.59M | -35.78M | -33.37M | -26.24M | -22.63M | -30.27M | -27.63M | -17.17M | -18.65M | -24.36M | -25.63M | -28.83M | -18.06M | -36.58M | -26.38M | -17.19M | -24.36M | -91.36M | -53.82M | -15.32M | -22.41M | -25.90M | -32.66M | -23.34M | -23.05M | -16.08M | -30.37M | -30.33M | -16.76M | -27.87M | -34.31M | -25.02M | -55.59M | -38.02M | -56.27M | -41.99M | -36.58M | -42.56M | -123.52M | -18.83M | -63.72M | 24.61M | -53.17M | -43.22M | -37.58M | -28.60M | -29.41M | -73.12M | -3.80M | -30.43M | -37.43M | -18.10M | -13.44M | -58.04M | -15.74M |
|
Cash from Financing Activities (Quarter)
|
| -7.80M | -7.80M | -7.80M | -7.80M | -7.80M | -34.97M | -8.07M | -8.07M | -8.07M | -8.07M | -8.07M | -8.07M | -8.07M | -8.07M | -8.07M | -8.07M | -8.07M | -8.07M | -8.07M | -8.07M | -8.07M | -8.07M | -8.07M | -8.07M | 32.07M | 16.27M | -1.67M | -26.99M | -7.93M | -25.17M | -25.15M | -25.98M | -8.07M | -8.34M | -8.34M | -8.34M | -8.34M | -8.34M | -8.34M | -8.34M | -8.34M | -8.34M | -8.34M | -8.34M | -8.34M | -8.61M | -8.61M | -8.61M | -8.61M | -9.14M | -9.14M | -9.15M | -9.14M | -9.15M | -9.14M | -9.15M | -9.14M | -9.15M | -9.14M | -149.15M | -8.41M | -8.41M |
|
Dividends Paid - Common (Quarter)
|
| 7.80M | 7.80M | 7.80M | 7.80M | 7.80M | 34.97M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.07M | 8.34M | 8.34M | 8.34M | 8.34M | 8.34M | 8.34M | 8.34M | 8.34M | 8.34M | 8.34M | 8.34M | 8.34M | 8.61M | 8.61M | 8.61M | 8.61M | 9.14M | 9.14M | 9.15M | 9.14M | 9.15M | 9.14M | 9.15M | 9.14M | 9.15M | 9.14M | 9.15M | 8.41M | 8.41M |
|
Change in Cash (Quarter)
|
| 20.44M | -20.64M | -20.75M | -17.59M | 7.48M | -41.01M | -0.16M | 9.51M | -12.42M | -13.05M | 1.85M | 11.50M | -7.67M | -2.10M | 8.95M | -5.19M | 3.52M | -2.26M | -5.87M | 6.77M | -8.03M | 1.74M | 12.80M | 3.85M | -21.71M | -0.41M | -9.19M | 6.06M | -1.25M | 5.48M | 2.30M | -15.59M | 3.69M | -0.50M | -6.02M | 19.86M | 24.93M | -9.71M | 91.41M | -49.62M | 8.75M | 19.20M | -35.40M | 39.99M | 31.36M | -86.52M | 7.04M | -22.41M | 73.92M | 13.39M | -44.42M | 25.76M | -75.05M | 119.93M | -48.03M | 27.32M | -13.74M | 40.56M | -22.39M | -106.02M | -7.26M | 62.44M |
|
Free Cash Flow (Quarter)
|
| 24.57M | -1.57M | 9.53M | 5.87M | 16.33M | 10.16M | 9.96M | 13.83M | -3.63M | -129.94M | 6.14M | 14.95M | -1.34M | -5.17M | -17.88M | -17.93M | 69.45M | 10.29M | 10.40M | 14.54M | 10.73M | 10.86M | 8.13M | 11.75M | -4.60M | -8.35M | -9.25M | 32.18M | 7.56M | 32.81M | 28.94M | 8.92M | 9.70M | 7.01M | 8.21M | 25.06M | 35.39M | 1.57M | 99.92M | -10.57M | 21.26M | 36.39M | -22.11M | 44.20M | 41.85M | 11.96M | 15.69M | 15.26M | 28.03M | 36.88M | -9.79M | 40.27M | -63.00M | 130.11M | -1.29M | 10.18M | -16.50M | 33.73M | -28.32M | 1.40M | -4.68M | 36.43M |
|
Net Cash Flow (Quarter)
|
| 20.44M | -20.64M | -20.75M | -17.59M | 7.48M | -41.01M | -0.16M | 9.51M | -12.42M | -137.01M | 1.85M | 11.50M | -7.67M | -2.10M | -25.24M | -26.72M | 59.24M | -2.26M | -5.87M | 6.77M | -8.03M | 1.74M | 12.80M | 3.85M | -21.71M | -0.41M | -9.19M | 6.06M | -1.25M | 5.48M | 2.30M | -15.59M | 3.69M | -0.50M | -6.02M | 19.86M | 24.93M | -9.71M | 91.41M | -49.62M | 8.75M | 19.20M | -35.40M | 39.99M | 31.36M | -86.52M | 7.04M | -22.41M | 73.92M | 13.39M | -44.42M | 25.76M | -75.05M | 119.92M | -48.03M | 27.32M | -13.74M | 40.56M | -22.39M | -106.02M | -7.26M | 62.44M |