|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.61M | 9.95M | 17.15M | 16.20M | 10.03M | 0.64M | 2.91M | -6.44M | -2.20M | 9.18M | -39.41M | -12.32M | -6.12M | -5.88M | -10.66M | 9.35M | -11.04M | 4.65M | -3.87M | -9.61M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 0.15M | | | | | | | 0.21M | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.43M | 0.49M | 0.77M | 0.70M | 0.67M | 0.74M | 0.96M | 1.00M | 0.98M | 1.04M | 1.28M | 1.15M | 1.18M | 1.12M | 1.05M | 0.94M | 1.02M | 0.89M | 0.90M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.86M | 10.50M | 18.07M | 16.21M | 12.94M | 12.91M | 15.09M | 11.26M | 11.90M | 13.55M | 10.09M | 11.38M | 8.67M | 8.43M | 7.07M | 8.01M | 4.88M | 3.84M | 4.63M | -56.61M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.26M | 1.49M | 3.92M | | 4.94M | -5.54M | 10.95M | -0.46M | 2.36M | -2.72M | 6.95M | 1.25M | 1.12M | 1.31M | 1.33M | 1.28M | 1.14M | 0.76M | 1.09M | 1.12M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 0.15M | | | | | | | 0.21M | 0.81M | 0.79M | 0.77M | 0.97M | 2.30M | 2.18M | 2.30M | 2.00M | 2.00M | 0.74M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.22M | 0.21M | -0.33M | 0.74M | 0.32M | 0.70M | -1.68M | 0.91M | -0.71M | 0.04M | 0.15M | 0.24M | -0.42M | -0.32M | 0.40M | -0.05M | -0.18M | 0.10M | 0.02M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.29M | 0.14M | 0.78M | -1.52M | 0.66M | 1.34M | 0.69M | 1.66M | 0.12M | -0.43M | 0.47M | -0.35M | -0.47M | -0.80M | -1.91M | -1.11M | 0.80M | -1.53M | -0.80M | 1.00M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.67M | 7.38M | 1.82M | -3.96M | 5.89M | 7.90M | 7.84M | 8.62M | 7.09M | 3.19M | 0.98M | 0.49M | 0.95M | 0.20M | 0.24M | -1.56M | 1.45M | 1.56M | 0.71M | 3.52M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.06M | 0.06M | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.23M | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 18.22M | 0.09M | 0.78M | 7.80M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -176.60M | -267.13M | -124.61M | 89.68M | -165.88M | 12.25M | 257.13M | 70.06M | 19.24M | -47.69M | 85.85M | 134.02M | -0.29M | 121.53M | 172.67M | 298.74M | 26.26M | 113.20M | -290.05M | -89.78M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.17M | 0.60M | 3.33M | 0.65M | 1.01M | 1.34M | -2.84M | 0.30M | 0.70M | 1.36M | 1.69M | 0.37M | 2.25M | 0.47M | 0.66M | 1.92M | 0.79M | 0.30M | 0.22M | 2.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.47M | 196.74M | 141.36M | -142.75M | 164.81M | 26.51M | -208.24M | -68.83M | -42.30M | -47.44M | -46.49M | -156.34M | -37.24M | -128.26M | -185.79M | -243.96M | -66.09M | -87.29M | 228.70M | 213.56M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.65M | 16.52M | 16.68M | 16.74M | 19.20M | 19.20M | 19.35M | 19.34M | 19.18M | 18.08M | 18.22M | 13.80M | 13.81M | 13.81M | 13.92M | 8.35M | 8.37M | 8.37M | 8.44M | 8.44M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.27M | -59.88M | 34.83M | -36.86M | 11.87M | 51.67M | 63.98M | 12.49M | -11.16M | -81.59M | 49.44M | -10.94M | -28.87M | 1.70M | -6.05M | 62.79M | -34.95M | 29.74M | -56.72M | 67.17M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 40.98M | 80.26M | | 11.00M | 29.75M | 45.11M | 42.11M | 0.76M | 0.15M | 12.03M | 128.23M | 6.83M | 13.65M | 119.19M | 304.05M | 14.38M | 19.83M | 17.84M | 99.92M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.83M | 10.44M | 18.01M | 16.21M | 12.94M | 12.91M | 15.09M | 11.26M | 11.90M | 13.55M | 10.09M | 11.38M | 8.67M | 8.43M | 7.07M | 8.01M | 4.88M | 3.84M | 4.63M | -56.61M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.27M | -59.88M | 34.83M | -36.86M | 11.87M | 51.67M | 63.98M | 12.49M | -11.16M | -81.59M | 49.44M | -10.94M | -28.87M | 1.70M | -6.05M | 62.79M | -34.95M | 29.74M | -56.72M | 67.17M |