|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.57M | 5.02M | -2.80M | 75.33M | 6.45M | 2.49M | 3.41M | 13.66M | 4.87M | 6.13M | 2.70M | 10.74M | 4.54M | 3.96M | 2.79M | 3.62M | -1.62M | 6.46M | 2.42M | 7.34M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.45M | 0.19M | 0.19M | 0.15M | 0.14M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.14M | 0.14M | 0.15M | 0.15M | 0.18M | 0.16M | 0.18M | 0.19M | 0.21M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.20M | 0.10M | 0.24M | 0.13M | -0.05M | 0.14M | 0.16M | 0.07M | 0.08M | 0.19M | 0.26M | 0.15M | 0.49M | 0.41M | 0.47M | 0.57M | 1.23M | -0.07M | 1.05M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | 0.29M | -0.23M | 2.07M | 0.90M | 0.46M | 0.27M | 0.30M | 0.71M | 0.22M | -0.27M | 0.21M | -0.14M | -0.80M | -0.41M | -0.45M | -0.37M | -0.01M | 1.59M | 0.25M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.62M | 4.86M | 2.13M | 33.51M | 7.94M | -5.02M | -4.99M | 0.30M | 3.50M | 0.70M | -0.89M | 17.80M | 1.18M | -0.25M | 0.83M | -10.73M | 2.76M | 2.41M | -1.25M | 1.88M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.81M | 7.17M | 14.79M | 16.68M | 12.14M | 10.21M | 17.42M | 17.16M | 7.35M | 4.84M | 3.25M | 6.61M | 6.79M | 4.59M | 9.72M | 10.83M | 0.75M | 3.47M | 4.67M | 9.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.32M | -1.39M | -1.35M | -1.50M | -1.39M | -1.27M | -0.80M | -0.78M | -1.20M | -1.26M | -1.29M | -1.18M | -1.29M | -1.23M | -1.22M | -1.38M | -1.18M | -1.20M | -1.08M | -0.98M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.31M | 0.28M | -0.20M | 0.13M | 0.15M | 0.17M | 0.17M | 0.16M | 0.15M | 0.15M | 0.14M | 0.17M | 0.15M | 0.15M | 0.12M | 0.10M | 0.08M | 0.13M | 0.15M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.45M | 0.19M | 0.19M | 0.15M | 0.14M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.14M | 0.14M | 0.15M | 0.15M | 0.18M | 0.16M | 0.18M | 0.19M | 0.21M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.77M | -0.20M | 0.03M | 1.38M | -1.78M | 0.57M | 1.01M | 1.28M | -2.65M | 0.06M | 0.42M | 1.60M | -1.38M | 1.07M | -0.86M | 1.63M | -2.26M | 1.27M | -0.80M | 1.36M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.18M | 6.25M | 10.86M | -18.40M | 0.71M | 2.93M | 0.35M | 0.70M | -0.12M | -1.27M | -3.71M | 1.05M | 0.13M | -0.16M | 1.88M | -2.27M | -3.50M | -2.84M | -6.78M | 2.32M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.32M | -3.18M | 0.15M | -1.11M | 1.49M | -1.24M | 6.12M | 6.29M | -2.67M | -0.71M | 0.27M | 2.20M | -1.86M | 3.01M | 5.25M | 7.36M | -7.86M | 6.44M | 0.32M | -0.24M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 0.30M | 0.30M | -46.53M | -0.17M | 0.72M | 2.20M | -2.59M | 1.14M | -2.10M | 2.21M | -2.17M | 1.35M | -0.81M | 0.50M | 0.36M | 0.21M | -1.20M | 0.61M | -0.09M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 0.97M | 19.42M | -0.42M | 0.17M | 0.71M | 2.34M | -2.55M | 1.58M | -1.23M | 7.80M | 2.17M | 6.93M | -4.79M | 0.83M | -1.55M | 11.49M | -10.89M | 0.76M | -0.71M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.76M | 0.07M | 0.16M | 0.03M | 0.02M | 0.03M | 0.02M | 0.07M | 0.01M | 0.21M | 0.15M | 0.06M | 0.13M | 0.37M | 0.10M | 0.11M | 0.18M | 0.06M | 0.10M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.45M | | 0.98M | -40.40M | 1.10M | 27.73M | 1.52M | 3.57M | 0.25M | 1.38M | 9.45M | 4.62M | 12.37M | 2.15M | | 36.72M | 0.07M | 14.50M | 45.57M | 90.19M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.37M | 3.16M | -15.20M | -21.67M | -19.85M | -8.06M | -18.22M | -14.61M | -11.03M | -0.89M | -6.56M | 3.98M | -9.47M | -0.73M | -3.13M | -13.84M | -11.43M | 4.80M | -4.53M | -8.51M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -0.27M | | -0.09M | -0.04M | -0.07M | -0.01M | -0.00M | -0.02M | -0.03M | -0.01M | -0.00M | -0.03M | -0.01M | -0.34M | | -0.06M | -0.21M | -0.01M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.08M | 0.30M | 0.37M | 2.19M | 1.71M | -1.03M | -0.59M | -0.59M | -0.38M | -1.97M | -0.81M | -0.38M | -1.08M | -0.75M | -0.55M | -0.10M | -0.23M | -3.95M | 0.31M | -0.73M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.64M | 10.63M | -0.04M | -2.79M | -6.00M | 1.11M | -1.40M | 1.97M | -4.05M | 1.99M | -4.13M | 10.21M | -3.75M | 3.10M | 6.04M | -3.11M | -10.92M | 4.32M | 0.45M | -0.15M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | 6.41M | 14.72M | 16.52M | 12.11M | 10.19M | 17.39M | 17.13M | 7.28M | 4.83M | 3.04M | 6.46M | 6.73M | 4.46M | 9.34M | 10.72M | 0.64M | 3.29M | 4.61M | 8.99M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.64M | 10.63M | -0.04M | -2.79M | -6.00M | 1.11M | -1.40M | 1.97M | -4.05M | 1.99M | -4.13M | 10.21M | -3.75M | 3.10M | 6.04M | -3.11M | -10.92M | 4.32M | 0.45M | -0.15M |