|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.22M | 12.25M | 11.01M | -25.31M | 12.07M | 22.76M | 36.39M | 41.60M | 51.40M | 74.47M | 55.48M | 50.52M | 18.31M | 29.17M | -329.88M | -0.69M | 231.20M | -9.60M | 40.07M | -49.99M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.43M | 6.45M | 6.71M | 6.39M | 8.22M | 8.26M | 8.76M | 6.52M | 6.49M | 7.27M | 9.31M | 9.43M | 9.58M | 10.73M | 11.03M | 13.68M | 12.24M | 11.28M | 11.82M | 12.21M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | 2.18M | 1.67M | 1.21M | 2.28M | 2.37M | 2.72M | 2.33M | 2.77M | 2.92M | 3.13M | 2.99M | 3.25M | 3.37M | 3.30M | 1.39M | 3.25M | 2.37M | 3.27M | 2.58M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | -2.46M | 0.04M | -6.39M | -0.05M | -0.09M | -0.04M | -7.44M | 0.04M | 6.61M | 3.27M | -23.38M | -3.57M | -0.19M | -111.30M | 3.38M | 86.46M | 0.29M | 3.39M | -4.32M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.09M | 0.09M | -0.26M | 0.06M | | 1.87M | 16.41M | -0.02M | 0.02M | | 2.50M | | 23.66M | 11.80M | 6.00M | -0.19M | 10.54M | -10.66M | 19.21M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.02M | | 28.35M | 1.00M | -0.01M | 0.35M | 2.70M | | | | | | 1.00M | 0.99M | | | | 0.02M | 13.40M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.40M | 9.32M | -61.14M | 66.76M | -34.57M | 117.24M | -10.52M | 51.93M | 69.48M | 76.85M | 58.27M | 115.01M | -17.41M | 11.02M | 42.78M | 80.88M | -0.27M | -15.83M | 85.21M | -57.43M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | 5.80M | 5.63M | 5.67M | 5.04M | 3.80M | 3.18M | 3.19M | 3.20M | 3.20M | 3.20M | 3.19M | 3.16M | 2.99M | 2.91M | 2.94M | 2.79M | 2.79M | 2.79M | 2.82M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.29M | 0.29M | 0.20M | 0.21M | 0.21M | 0.22M | 0.22M | 0.24M | 0.23M | 0.23M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.25M | 0.25M | 0.26M | 0.26M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.43M | 6.45M | 6.71M | 6.39M | 8.22M | 8.26M | 8.76M | 6.52M | 6.49M | 7.27M | 9.31M | 9.43M | 9.58M | 10.73M | 11.03M | 13.68M | 12.24M | 11.28M | 11.82M | 12.21M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.06M | -7.30M | 92.42M | -37.30M | 113.52M | -58.41M | 16.46M | 7.49M | 1.02M | -24.85M | -20.57M | -28.19M | 64.69M | -4.43M | -4.59M | -94.71M | 27.75M | 18.04M | -42.55M | -27.31M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.42M | 26.31M | 7.08M | -22.01M | 49.11M | 18.60M | 4.36M | -65.83M | 71.77M | 26.83M | 1.82M | -76.66M | 10.92M | -5.62M | -12.33M | -1.77M | 19.82M | -26.19M | -32.95M | -38.35M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 61.79M | -5.71M | 9.35M | -10.56M | 98.28M | 44.59M | -41.77M | -55.02M | 81.73M | -11.94M | -30.52M | -33.50M | 22.20M | -47.49M | 1.30M | -44.70M | 73.23M | -33.15M | 88.14M | -134.43M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.03M | -9.53M | -3.65M | 8.44M | -2.91M | 6.51M | -2.88M | 0.48M | 0.44M | -2.05M | 13.43M | -10.06M | -0.77M | -2.51M | 5.93M | -6.67M | 348.42M | -2.80M | 106.52M | 13.51M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.17M | 6.90M | 9.13M | 28.91M | 9.95M | -9.95M | | 57.09M | 10.97M | 7.39M | -10.85M | 90.58M | 11.51M | -6.04M | -4.04M | 70.75M | 5.00M | -2.50M | 0.41M | 21.80M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 20.77M | 0.99M | 0.06M | 1.10M | 0.34M | | 0.34M | | | | 0.15M | | | 2.80M | 1.60M | 0.04M | | 0.10M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.96M | 13.88M | -8.14M | -28.85M | -8.50M | -12.42M | -19.93M | -14.45M | -31.42M | -27.64M | -29.97M | -17.01M | -19.18M | -24.20M | -16.25M | -35.15M | -33.82M | -13.97M | -26.49M | -18.41M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 9.25M | 0.08M | | 0.94M | 0.11M | 0.09M | 0.01M | 0.01M | 0.01M | 0.01M | | | | 0.00M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.42M | -56.04M | -17.39M | -15.50M | 44.09M | -39.13M | -26.55M | -60.72M | -28.06M | -18.66M | -21.80M | -24.02M | -26.89M | -25.32M | -21.97M | -12.09M | -0.36M | 6.19M | -24.47M | 16.09M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | 4.18M | 4.03M | 3.96M | 4.34M | -4.34M | | | 4.55M | 3.81M | 3.79M | -11.64M | 4.15M | -3.55M | | | 3.86M | 3.39M | -7.25M | 13.78M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.79M | -32.84M | -86.67M | 22.40M | 1.02M | 65.69M | -57.01M | -23.23M | 10.00M | 30.55M | 6.50M | 73.98M | -63.48M | -38.50M | 4.56M | 33.64M | -34.45M | -23.61M | 34.25M | -59.75M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -26.57M | 2.42M | -70.27M | 37.85M | -44.52M | 127.19M | -10.52M | -5.16M | 58.51M | 69.46M | 69.11M | 24.43M | -28.92M | 17.06M | 46.81M | 10.13M | -5.27M | -13.33M | 84.79M | -79.23M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -48.79M | -32.84M | -86.67M | 22.40M | 1.02M | 65.69M | -57.01M | -23.23M | 10.00M | 30.55M | 6.50M | 73.98M | -63.48M | -38.50M | 4.56M | 33.64M | -34.45M | -23.61M | 34.25M | -59.75M |