|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.11M | 1.35M | -0.27M | 9.38M | 5.34M | -110.02M | -3.76M | -6.53M | -5.74M | -51.23M | 1.90M | 13.02M | 3.84M | 1.45M | 2.26M | 12.96M | 8.89M | 4.50M | 5.56M | 12.61M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.18M | 1.99M | 1.80M | 1.69M | 2.36M | 2.35M | 2.00M | 1.31M | 2.22M | 2.07M | 1.73M | 1.72M | 1.92M | 1.82M | 1.76M | 2.17M | 2.26M | 2.24M | 1.63M | 2.22M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.65M | 0.00M | 0.84M | 3.04M | 0.90M | -35.99M | -3.83M | -2.99M | 0.69M | -18.02M | 4.02M | -2.69M | 0.34M | -0.09M | 0.57M | 3.23M | 1.25M | 0.11M | 5.88M | 0.90M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 144.90M | | 2.00M | | 64.00M | | | | | | | 1.50M | 0.03M | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.23M | -2.33M | -8.32M | 15.69M | 25.25M | 20.14M | 6.85M | -23.03M | 12.76M | 15.74M | 20.16M | -3.14M | 20.74M | 12.45M | 14.07M | 1.60M | 37.00M | 14.81M | 21.71M | -11.55M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.66M | 0.65M | 0.65M | 0.64M | 4.54M | 0.43M | 0.41M | 0.40M | 0.39M | 0.38M | 0.38M | 0.36M | 0.36M | 0.35M | 0.34M | 0.33M | 0.32M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65M | 2.52M | 4.39M | 8.27M | 8.15M | 8.12M | 7.98M | 7.88M | 7.76M | 7.95M | 7.03M | 5.08M | 5.13M | 5.23M | 5.08M | 3.86M | 3.99M | 4.09M | 3.95M | 4.12M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.21M | 5.51M | -0.24M | 6.58M | -6.64M | -6.84M | 0.71M | 14.83M | -5.28M | -6.61M | -1.41M | 21.93M | -6.40M | -5.74M | 3.82M | 19.82M | -20.59M | -4.30M | 8.46M | 21.75M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.78M | 0.37M | 4.01M | 4.43M | -2.49M | -8.73M | 5.99M | -4.97M | 2.99M | -1.14M | 2.32M | 0.69M | -1.32M | -0.34M | 3.46M | -2.61M | 0.00M | 2.22M | -1.19M | -2.89M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.16M | 2.06M | -1.72M | -2.59M | 2.49M | 10.45M | -9.50M | -0.52M | 1.35M | 1.35M | 0.93M | -1.93M | 3.89M | -0.36M | 0.99M | -0.68M | -2.51M | 2.28M | 2.96M | -3.01M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.91M | -6.18M | -0.72M | 0.52M | 0.54M | 0.00M | 0.60M | 1.29M | -2.32M | 1.49M | -0.47M | 3.70M | 0.16M | -3.76M | -1.28M | 4.41M | 1.13M | -2.67M | -5.14M | 4.17M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.99M | 0.14M | -1.06M | -0.56M | 3.62M | 0.02M | -3.92M | -0.24M | 6.03M | -2.02M | 1.48M | -3.86M | 4.08M | -1.28M | 1.85M | -3.54M | 6.92M | -5.43M | -0.71M | -0.02M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.53M | 1.50M | 2.79M | 6.01M | 2.96M | 4.34M | 3.60M | 5.48M | 3.21M | 3.35M | 2.95M | 4.39M | 6.22M | 5.20M | 6.31M | 3.35M | 3.90M | 3.70M | 4.20M | 4.07M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | 0.75M | 0.01M | | | | | 0.12M | | | | | | 0.50M | 22.45M | 0.01M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -325.51M | | 1.93M | | 0.02M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.53M | -1.50M | -328.29M | -5.34M | -0.28M | -4.33M | -3.58M | -5.48M | -3.21M | -3.35M | -2.83M | -4.39M | -6.22M | -5.20M | -6.31M | -3.35M | -3.40M | 18.75M | -4.90M | -5.65M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.43M | -0.04M | 161.15M | -2.20M | -3.66M | -2.23M | -2.30M | -27.53M | -2.85M | -9.15M | -1.58M | -3.28M | -5.67M | -4.26M | -1.71M | -1.55M | -5.04M | -44.48M | -0.25M | 0.56M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | 1.49M | 1.52M | 1.54M | 1.53M | 1.53M | 1.53M | 1.46M | 1.40M | 1.40M | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.13M | -3.86M | -175.47M | 8.14M | 21.32M | 13.58M | 0.98M | -56.04M | 6.70M | 3.24M | 15.75M | -10.81M | 8.86M | 2.99M | 6.06M | -3.31M | 28.56M | -10.92M | 16.57M | -16.64M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.70M | -3.83M | -11.10M | 9.67M | 22.29M | 15.79M | 3.26M | -28.51M | 9.55M | 12.39M | 17.21M | -7.53M | 14.53M | 7.26M | 7.76M | -1.75M | 33.10M | 11.11M | 17.51M | -15.62M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 93.13M | -3.86M | -175.47M | 8.14M | 21.32M | 13.58M | 0.98M | -56.04M | 6.70M | 3.24M | 15.75M | -10.81M | 8.86M | 2.99M | 6.06M | -3.31M | 28.56M | -10.92M | 16.57M | -16.64M |