|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.60M | 74.91M | 10.74M | 6.39M | 10.42M | 12.13M | 18.06M | 3.92M | 11.61M | 6.47M | 17.92M | 9.73M | 9.48M | 12.59M | 18.35M | 9.54M | 10.53M | 12.19M | 9.84M | 12.03M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | 0.60M | 0.60M | 0.70M | 0.70M | 0.70M | 0.70M | 0.90M | 1.00M | 1.40M | 1.30M | 1.50M | 1.60M | 1.60M | 1.40M | 2.20M | 2.40M | 2.60M | 2.70M | 2.70M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.49M | 3.96M | 3.57M | 3.45M | 2.86M | 3.50M | 3.51M | 3.74M | 3.47M | 3.97M | 2.90M | 3.84M | 4.27M | 4.18M | 4.76M | 6.02M | 4.41M | 4.78M | 4.82M | 4.82M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | -0.26M | 0.98M | -0.29M | 0.17M | 0.06M | 1.80M | 0.17M | 0.10M | -1.04M | 3.18M | -0.46M | 0.86M | 4.18M | 1.70M | -1.24M | 0.55M | -1.57M | -1.03M | -0.72M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.16M | 21.77M | 8.89M | 15.91M | 8.83M | 14.03M | 27.33M | -0.85M | 19.57M | 23.06M | 2.73M | 32.44M | 12.21M | 20.13M | 25.71M | 17.20M | 22.18M | 22.80M | 22.71M | 2.23M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34M | 2.29M | 1.86M | 1.84M | 1.87M | 1.83M | 1.84M | 2.11M | 2.20M | 2.54M | 2.50M | 2.69M | 2.81M | 2.74M | 3.04M | 3.40M | 3.68M | 3.80M | 3.98M | 3.97M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.20M | -3.54M | 14.82M | -12.54M | 18.11M | 5.51M | -1.02M | -5.69M | 1.99M | -10.36M | 14.73M | -17.68M | 0.99M | 8.32M | 10.93M | -10.54M | -13.49M | 9.23M | 0.23M | 6.97M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.41M | 0.06M | 3.26M | -1.43M | 1.46M | -0.56M | -1.50M | 1.52M | 0.18M | 3.61M | 0.99M | 2.19M | 1.13M | -1.41M | -1.15M | -1.15M | -0.46M | -1.12M | -0.93M | 2.15M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | -1.91M | 3.08M | -1.86M | 0.57M | 0.37M | 1.02M | -0.68M | -0.78M | 0.28M | -1.82M | -2.71M | -0.15M | 1.04M | 4.04M | -5.65M | -0.73M | 4.28M | 0.58M | 0.90M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.33M | 5.74M | -6.29M | 6.94M | 3.35M | -5.34M | -17.00M | -0.10M | -0.29M | -3.42M | 1.82M | 1.82M | 1.50M | 1.47M | -8.18M | 2.24M | 6.29M | 4.22M | -11.79M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.57M | -9.53M | 14.84M | -0.28M | 6.52M | -1.70M | -6.16M | -1.52M | -2.31M | 12.55M | -6.86M | -0.43M | 0.97M | -1.29M | 0.82M | 2.90M | 2.97M | 1.05M | 1.41M | 3.65M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.67M | -2.43M | 5.16M | 3.14M | -3.14M | 8.26M | -8.03M | 0.14M | 4.92M | 2.69M | -4.45M | 2.92M | 3.49M | 3.47M | 2.38M | 4.49M | -4.21M | 13.18M | 6.66M | 2.92M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.10M | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56M | 68.00M | 17.92M | 17.17M | 21.98M | 9.10M | 22.80M | | 44.53M | 9.47M | 10.50M | 4.39M | 18.14M | | 58.61M | 30.74M | 24.00M | 41.68M | 40.34M | 58.52M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.61M | -4.25M | -6.69M | 4.95M | 12.08M | -16.49M | 10.55M | 5.37M | 31.67M | -23.60M | 0.17M | 0.64M | -43.12M | -5.72M | -0.16M | -34.75M | -6.50M | -173.82M | -28.58M | -8.68M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.28M | 0.05M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.30M | 0.17M | -8.92M | -32.03M | -4.42M | -49.66M | -2.03M | -3.97M | -8.58M | -6.49M | -9.80M | -7.42M | -14.54M | -13.81M | -8.49M | 166.26M | -6.61M | -15.36M | -9.54M | -6.80M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.88M | 3.87M | 3.79M | 3.85M | 4.41M | 4.45M | 4.43M | 4.49M | 4.45M | 4.47M | 4.47M | 4.43M | 4.43M | 4.43M | 4.32M | 4.32M | 4.29M | 4.30M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.75M | 17.69M | -6.71M | -11.17M | 16.48M | -52.11M | 35.84M | 0.55M | 42.66M | -7.03M | -6.91M | 25.66M | -45.45M | 0.61M | 17.07M | 148.72M | 9.08M | -166.37M | -15.42M | -13.24M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.49M | 24.20M | 3.73M | 12.77M | 11.97M | 5.77M | 35.36M | -0.99M | 14.64M | 20.37M | 7.18M | 29.52M | 8.72M | 16.66M | 23.33M | 12.71M | 26.39M | 9.63M | 16.04M | -0.69M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.75M | 17.69M | -6.71M | -11.17M | 16.48M | -52.11M | 35.84M | 0.55M | 42.66M | -7.03M | -6.91M | 25.66M | -45.45M | 0.61M | 17.07M | 148.72M | 9.08M | -166.37M | -15.42M | -13.24M |