|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.23M | 2.05M | -7.39M | 0.83M | 2.74M | 0.06M | -0.60M | 0.99M | 3.44M | 2.15M | 11.21M | 1.64M | 4.45M | 2.23M | -0.85M | 1.65M | 4.75M | 1.90M | 1.88M | 0.98M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.63M | 0.75M | 0.65M | 0.69M | 0.67M | 0.76M | 0.72M | 0.72M | 0.75M | 0.77M | 0.86M | 0.85M | 0.88M | 0.91M | 0.86M | 0.90M | 0.99M | 1.05M | 1.16M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 580.00M | 455.00M | 0.47M | 400.00M | 368.00M | 637.00M | -1403.20M | 0.42M | 0.39M | 0.67M | 0.45M | 0.45M | 0.43M | 0.94M | 0.36M | 0.41M | 0.37M | 0.84M | 0.36M | 0.32M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | 0.12M | -0.20M | | | | 0.51M | 0.12M | 0.14M | 0.52M | 5.00M | 0.01M | 0.22M | 1.69M | 0.33M | 0.09M | 0.12M | 0.13M | 0.22M | 0.08M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | | | | 0.03M | 0.11M | 0.03M | 0.03M | 0.03M | 0.10M | 0.11M | 0.15M | | | 0.14M | | | 0.17M | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.75M | 0.79M | -0.17M | -6.31M | 3,237.10M | 3,995.87M | 11.10M | 6.69M | 2,826.74M | 3,992.95M | -3.97M | -11.80M | 2.67M | 2.59M | 4.66M | -4.99M | 1.49M | 2.88M | 6.27M | -3.22M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 2.84M | 2.16M | -5.48M | 0.31M | -2.44M | 10.50M | 7.68M | 2.87M | 11.12M | 7.24M | -10.17M | 6.90M | 8.87M | 6.37M | -3.34M | 6.33M | 7.08M | 8.15M | -2.23M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.37M | 0.38M | 0.37M | 0.37M | 0.55M | 0.52M | 0.52M | 0.49M | 0.53M | 0.57M | 0.60M | 0.63M | 0.65M | 0.69M | 0.64M | 0.62M | 0.62M | 0.67M | 0.81M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.00M | 0.02M | 0.01M | 0.03M | -0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -196.00 | 0.03M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.63M | 0.75M | 0.65M | 0.69M | 0.67M | 0.76M | 0.72M | 0.72M | 0.75M | 0.77M | 1.47M | 1.48M | 1.53M | 1.60M | 1.50M | 1.52M | 1.60M | 1.72M | 1.97M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.44M | -0.01M | -1.83M | 0.39M | 12.08M | -6.63M | -7.68M | 0.67M | 6.79M | -5.89M | -7.90M | 6.77M | 7.17M | -8.67M | -2.81M | 2.47M | 5.30M | -6.21M | -0.96M | 4.17M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.83M | 0.33M | 4.89M | 7.14M | 3.88M | 1.79M | -3.20M | -4.99M | -2.66M | -1.06M | 5.06M | 1.66M | -1.33M | -0.91M | 0.91M | 0.94M | -0.58M | 2.92M | -0.21M | 1.07M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | -1.30M | 2.46M | 1.89M | 10.77M | -9.60M | -1.13M | 0.07M | 0.12M | -1.12M | 2.49M | -4.52M | 2.79M | -3.36M | 2.11M | -1.80M | 2.85M | -3.70M | 1.59M | -0.79M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.97M | 1.07M | -1.38M | -0.95M | 1.14M | 0.77M | -1.54M | 2.01M | 1.15M | 0.63M | -1.41M | -0.29M | 2.79M | -1.35M | -1.95M | -1.13M | 0.45M | 2.30M | -0.69M | 1.05M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | 0.27M | 0.18M | 1.14M | -0.15M | 0.40M | -1.22M | 1.41M | -0.64M | -0.54M | 0.73M | 0.59M | -0.65M | 0.81M | -0.05M | 0.72M | -1.09M | -0.85M | 0.29M | 0.64M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.87M | 1.44M | 1.58M | 0.52M | 2.24M | 0.54M | 1.01M | 0.70M | 1.57M | 1.21M | 1.20M | 1.61M | 2.49M | 1.35M | 1.70M | 1.35M | 1.62M | 6.78M | 0.90M | 1.89M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | 14.41M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.87M | -1.44M | -1.58M | -0.52M | -11.85M | -0.84M | -1.02M | -0.70M | -2.32M | -1.50M | 11.95M | -1.61M | -9.38M | -1.35M | -0.60M | -1.35M | -1.62M | -6.78M | -2.55M | -16.30M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 0.75M | -0.97M | 6.45M | 9.57M | 6.13M | -7.88M | -10.32M | -0.69M | -7.39M | -20.03M | 9.51M | 3.11M | -5.72M | -4.90M | 1.69M | -4.65M | 1.21M | -7.13M | 19.11M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.46M | 0.46M | 0.46M | 0.46M | 0.49M | 0.50M | 0.50M | 0.50M | 0.50M | 0.50M | 0.56M | 0.54M | 0.55M | 0.56M | 0.56M | 0.61M | 0.56M | 0.61M | 0.61M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.08M | -0.07M | 0.01M | -0.07M | -0.40M | 0.28M | 0.01M | 0.04M | -0.06M | 0.08M | -0.08M | -0.03M | 0.10M | -0.18M | 0.05M | 0.13M | -0.01M | -0.02M | 0.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62M | 2.07M | -0.46M | 0.46M | -2.05M | 2.46M | 1.88M | -3.34M | -0.11M | 2.17M | -0.77M | -2.35M | 0.60M | 1.91M | 0.70M | -2.95M | 0.20M | 1.50M | -1.55M | 0.60M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.39M | 1.40M | 0.58M | -6.00M | -1.94M | -2.97M | 9.49M | 6.97M | 1.30M | 9.91M | 6.04M | -11.78M | 4.41M | 7.52M | 4.67M | -4.69M | 4.71M | 0.30M | 7.25M | -4.12M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.67M | 2.14M | -0.39M | 0.45M | -1.97M | 2.86M | 1.60M | -3.35M | -0.15M | 2.23M | -0.85M | -2.27M | 0.63M | 1.81M | 0.88M | -3.00M | 0.06M | 1.51M | -1.53M | 0.57M |