|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.27M | -5.23M | -18.15M | 11.45M | 11.28M | 23.90M | -0.88M | 12.49M | 17.48M | 27.97M | -12.54M | 16.86M | 21.87M | 18.98M | -12.03M | 6.22M | 10.22M | 1.08M | 2.27M | 13.13M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | 1.42M | 2.42M | 3.06M | 3.92M | 3.50M | 5.62M | 3.44M | 4.21M | 5.71M | 8.68M | 5.75M | 7.39M | 6.20M | 15.24M | 7.80M | 11.71M | 7.70M | 11.38M | 9.89M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.20M | -3.44M | 0.82M | 2.18M | 1.18M | -6.42M | -11.22M | 0.28M | -4.03M | -0.19M | -8.51M | -7.25M | -0.01M | -0.34M | 3.35M | -0.36M | -1.60M | -2.96M | 0.64M | 1.91M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | 0.36M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | -1.33M | | 0.14M | 0.14M | | | | | 0.33M | 4.91M | 0.50M | 0.02M | 1.99M | 0.42M | -0.68M | 2.73M | -7.78M | -1.16M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.70M | | 0.46M | 0.38M | 3.40M | | | | 0.17M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.33M | 51.24M | -12.19M | 24.04M | 9.02M | -35.87M | 84.94M | 7.72M | 25.80M | 15.40M | 19.30M | 5.98M | 23.19M | 33.98M | -10.95M | 16.63M | 90.90M | 9.96M | -2.89M | 68.06M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.16M | 0.18M | 0.24M | 0.24M | 0.23M | 0.24M | 0.24M | 0.24M | 0.24M | 0.35M | 0.46M | 0.46M | 0.46M | 0.45M | 0.69M | 1.05M | 1.15M | 1.16M | 1.13M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.24M | 4.67M | 4.41M | 4.37M | 4.35M | 4.75M | 4.06M | 4.29M | 4.25M | 4.30M | 4.90M | 5.10M | 7.44M | 7.26M | 8.13M | 6.85M | 6.90M | 15.60M | 16.40M | 15.48M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 10.42M | -9.17M | 3.61M | -0.03M | 54.74M | -20.13M | 26.37M | -27.60M | -1.07M | 22.87M | 26.13M | -23.74M | 0.60M | 32.78M | 10.37M | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.22M | -0.27M | 1.71M | -4.23M | -0.23M | 0.43M | 1.56M | 0.91M | -0.37M | -2.35M | 1.48M | 0.06M | -0.47M | -1.28M | 2.18M | -3.38M | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.07M | -2.62M | -11.14M | 3.73M | 10.45M | -13.42M | -0.77M | -4.52M | 1.65M | 1.75M | 0.95M | 0.91M | 24.76M | 0.20M | -25.35M | 0.01M | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.84M | 1.71M | -13.71M | 4.67M | -18.68M | 3.62M | 17.31M | 6.33M | 9.06M | -40.55M | 10.68M | -14.54M | 1.48M | 20.33M | -15.89M | -3.51M | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.89M | 1.70M | 1.53M | -0.65M | 1.01M | 2.75M | -2.88M | | | 0.18M | -6.85M | -3.08M | 2.92M | 3.16M | 5.88M | 0.53M | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.27M | 9.06M | 2.80M | 17.49M | 1.36M | -18.84M | 22.94M | 6.03M | 11.34M | 4.11M | 7.06M | 0.37M | 2.84M | 2.29M | 2.53M | 3.07M | 1.42M | 2.55M | 3.06M | 4.00M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 2.46M | 0.01M | 1.00M | -0.14M | 4.76M | 10.74M | | -0.35M | 5.02M | 1.84M | 50.65M | 63.94M | 0.91M | 30.77M | | | 548.55M | 0.05M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.38M | 0.20M | 0.20M | | | | | | | | | | | 0.10M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.51M | | 6.48M | -0.04M | 25.23M | | | | 0.49M | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.49M | -12.74M | 39.08M | -19.73M | 7.50M | -8.09M | 13.20M | -14.04M | -5.19M | -34.88M | -11.43M | -71.04M | -79.92M | -8.11M | -33.32M | -2.39M | -1.08M | -534.47M | -1.06M | -2.84M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.68M | 0.04M | | 0.03M | 0.37M | 3.44M | 4.21M | 5.71M | 22.04M | 5.75M | 7.39M | 6.23M | 0.62M | 7.87M | 11.77M | 7.78M | -16.90M | 9.89M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -39.43M | -11.02M | 1.44M | 0.53M | -20.24M | -6.25M | 5.87M | -7.10M | -0.96M | -0.51M | 11.99M | 106.35M | 47.25M | -3.19M | -15.27M | -44.17M | -8.64M | 648.49M | -26.34M | -15.96M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.90M | 10.00M | -29.62M | 1.18M | 1.50M | | 1.35M | | 0.10M | 1.40M | 59.81M | 0.10M | 1.80M | 0.20M | 1.92M | 5.46M | 0.78M | 0.10M | 1.56M | 0.10M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.59M | 27.48M | 28.33M | 4.84M | -3.72M | -50.21M | 104.01M | -13.41M | 19.65M | -19.98M | 19.87M | 41.29M | -9.48M | 22.68M | -59.54M | -29.94M | 81.19M | 123.98M | -30.28M | 49.25M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.07M | 42.18M | -14.99M | 6.55M | 7.67M | -17.02M | 62.00M | 1.69M | 14.46M | 11.30M | 12.24M | 5.61M | 20.35M | 31.69M | -13.48M | 13.56M | 89.48M | 7.40M | -5.95M | 64.06M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -28.59M | 27.48M | 28.33M | 4.84M | -3.72M | -50.21M | 104.01M | -13.41M | 19.65M | -19.98M | 19.87M | 41.29M | -9.48M | 22.68M | -59.54M | -29.94M | 81.19M | 123.98M | -30.28M | 49.25M |