|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39M | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.50M | | -0.05M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 |