|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.79M | 8.89M | 8.18M | 5.05M | 13.95M | 27.59M | 15.29M | -0.98M | 14.54M | 12.29M | 16.74M | -17.54M | 12.42M | 10.72M | 16.86M | -7.11M | 25.16M | 13.59M | 10.23M | 10.66M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.30M | 0.21M | 0.73M | 0.22M | 0.65M | 0.69M | 0.56M | 0.56M | 0.96M | 0.95M | 0.20M | 0.37M | 0.56M | 0.37M | 0.81M | 0.18M | 0.36M | 0.50M | 0.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33M | -1.28M | -1.56M | -2.04M | -0.79M | 2.16M | -1.08M | -2.06M | 2.64M | 0.56M | 0.43M | -5.93M | 0.83M | 0.33M | -1.38M | -3.69M | 1.00M | -0.22M | 2.76M | -0.01M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | | | 0.02M | 0.02M | | | 0.02M | 0.03M | 0.03M | | 0.05M | 0.02M | 0.03M | | 0.02M | 0.07M | 0.01M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.65M | 0.66M | 0.66M | 0.66M | 0.68M | 0.69M | 0.69M | 0.70M | 0.72M | 0.73M | 0.74M | 0.74M | 0.77M | 0.78M | 0.79M | 0.79M | 0.81M | 0.83M | 0.83M | 1.12M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.04M | 0.18M | 0.04M | 0.04M | 0.05M | 0.09M | 0.04M | | | 0.00M | | | | 0.08M | | | | | 0.02M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.35M | 35.25M | 19.20M | 28.39M | 26.27M | 71.80M | 34.86M | 11.54M | 35.73M | 31.73M | 38.09M | 5.82M | 28.91M | 41.95M | 11.11M | 15.05M | 22.65M | 24.37M | 29.43M | 27.88M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.66M | 0.68M | 0.68M | 0.69M | 0.68M | 0.73M | 1.85M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.49M | 0.48M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.58M | 19.12M | 21.12M | 20.27M | 19.92M | 21.33M | 19.10M | 19.82M | 19.30M | 19.10M | 18.94M | 18.72M | 18.45M | 20.74M | 18.08M | 26.30M | 23.33M | 20.03M | 19.92M | 17.06M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | -7.95M | 11.75M | -3.41M | 7.84M | -19.01M | 0.01M | 9.46M | -4.91M | 1.38M | -0.07M | 6.93M | -1.85M | -13.81M | 11.88M | -3.29M | -0.86M | 2.49M | 0.98M | -5.57M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.29M | 10.46M | 9.49M | 8.93M | 7.47M | 10.38M | 3.57M | 6.00M | 5.33M | 10.35M | 12.95M | 6.11M | 5.31M | 7.72M | 7.19M | 10.11M | 11.84M | 6.70M | 7.07M | 3.42M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.67M | 5.41M | 4.35M | 1.46M | 2.33M | 0.60M | 8.95M | 0.57M | 3.96M | 0.45M | 1.25M | | | 7.24M | 17.41M | 8.74M | 64.02M | 22.02M | 9.26M | 13.04M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 257.83M | 10.99M | 1.89M | | | 27.71M | | | | | | | | | | | | | 1.80M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.07M | 0.64M | 0.03M | 0.03M | 0.04M | 0.10M | 0.05M | 0.05M | 0.06M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.75M | -262.81M | -15.49M | -9.33M | -5.10M | -9.74M | -22.23M | -5.38M | -1.31M | -9.85M | -11.65M | -25.96M | -0.15M | -0.45M | 10.25M | -1.33M | 52.21M | 15.35M | 2.22M | 7.84M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.01M | | | 0.47M | 6.91M | 0.12M | 0.08M | | 0.07M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.93M | 235.18M | -4.31M | -15.56M | -28.75M | -53.84M | -8.36M | -14.70M | -37.44M | -20.58M | -27.25M | 21.44M | -29.55M | -39.23M | -25.75M | -10.35M | -71.89M | -43.67M | -34.28M | -31.51M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.05M | 0.05M | 0.05M | 0.04M | 0.07M | 0.06M | 0.06M | 59.67M | 19.93M | 19.94M | 19.96M | 19.98M | 19.97M | 19.98M | -19.84M | 59.85M | 20.01M | 0.07M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33M | 7.63M | -0.60M | 3.50M | -7.58M | 8.22M | 4.27M | -8.54M | -3.03M | 1.30M | -0.80M | 1.29M | -0.79M | 2.27M | -4.38M | 3.37M | 2.97M | -3.95M | -2.63M | 4.21M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.06M | 24.79M | 9.71M | 19.45M | 18.80M | 61.42M | 31.29M | 5.54M | 30.40M | 21.37M | 25.15M | -0.29M | 23.60M | 34.23M | 3.92M | 4.93M | 10.81M | 17.67M | 22.36M | 24.45M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33M | 7.63M | -0.60M | 3.50M | -7.58M | 8.22M | 4.27M | -8.54M | -3.03M | 1.30M | -0.80M | 1.29M | -0.79M | 2.27M | -4.38M | 3.37M | 2.97M | -3.95M | -2.63M | 4.21M |