|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.18M | 10.33M | 9.31M | 13.24M | 21.62M | 22.75M | 34.25M | 29.57M | 37.76M | -30.76M | 17.04M | 23.27M | 40.79M | 43.88M | 46.48M | 56.74M | 52.11M | 52.78M | 45.93M | 63.73M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.07M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.11M | 0.11M | 0.12M | 0.12M | 0.07M | 0.07M | 0.07M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | 1.51M | 1.47M | 1.90M | 2.02M | 2.06M | 1.93M | 2.89M | 3.30M | 3.81M | 4.25M | 8.25M | 4.41M | 4.42M | 5.17M | 5.85M | 7.60M | 5.67M | 5.66M | 6.26M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.72M | -2.30M | -2.75M | -1.90M | -0.82M | -0.93M | -1.28M | 1.52M | 3.24M | 13.94M | -0.88M | 1.75M | 1.61M | 8.58M | -2.56M | 2.32M | 2.43M | -2.42M | 4.51M | 2.34M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | | | | 0.33M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | 0.14M | | 0.63M | 0.13M | 31.12M | 0.48M | | 1.09M | 21.74M | 0.04M | 0.04M | 0.04M | 0.46M | 0.51M | 12.18M | 11.33M | 0.91M | 12.43M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.35M | | | | 7.13M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.68M | 21.71M | 19.18M | 8.48M | 26.19M | 41.30M | 40.08M | 12.07M | 30.75M | 45.13M | 55.65M | 31.93M | 64.14M | 72.87M | 70.88M | 60.04M | 71.30M | 32.44M | 44.89M | 59.59M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | -0.54M | | 7.90M | 7.90M | -0.17M | -0.15M | 7.90M | 7.90M | 36.58M | 0.06M | 0.80M | 0.50M | 37.26M | 9.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.07M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.11M | 0.11M | 0.12M | 0.12M | 0.07M | 0.07M | 0.07M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.33M | -0.01M | 3.93M | -0.96M | -0.25M | 1.10M | 22.96M | 9.39M | 5.25M | 5.46M | 6.98M | -3.32M | 1.09M | 7.21M | 5.79M | -5.40M | 40.55M | 20.07M | 4.36M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | -0.15M | 0.92M | -0.04M | 0.02M | -0.72M | -0.33M | -0.58M | 0.42M | -1.72M | 6.61M | 4.31M | -1.94M | 2.00M | -0.48M | 0.24M | -0.46M | 9.09M | 9.22M | -2.24M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | -0.17M | 0.02M | 2.37M | -2.82M | 0.21M | 1.45M | -0.58M | 1.03M | 0.18M | 10.20M | -4.53M | -3.15M | 4.45M | 5.03M | -5.40M | -5.67M | 3.57M | 2.11M | -4.05M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | 4.57M | 6.44M | -6.50M | 2.37M | 9.02M | 11.51M | -2.42M | -5.13M | 5.16M | 8.19M | 8.47M | 16.43M | 20.05M | 8.90M | -2.55M | 8.27M | 13.24M | 5.21M | -9.21M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.84M | -0.08M | 0.56M | -0.58M | -0.21M | 1.04M | 0.19M | 1.70M | 5.33M | -7.56M | -0.09M | 11.10M | -5.17M | -6.22M | -0.10M | 0.48M | -0.69M | 0.48M | -0.11M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.07M | 0.04M | | | | | 0.07M | | 0.06M | 0.09M | 0.20M | 0.01M | 0.26M | 0.09M | | 0.03M | | 0.03M | 0.03M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.87M | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | -0.07M | -0.04M | | | -0.13M | | -162.37M | | -92.82M | -38.32M | -0.20M | -0.01M | -0.26M | -0.09M | | -0.03M | | -0.03M | -0.03M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.71M | -2.10M | -2.53M | -1.55M | -2.99M | 3.98M | 2.25M | 0.15M | -0.21M | -10.13M | -0.67M | 141.05M | 1.16M | -5.97M | 4.43M | 3.06M | 0.87M | 4.65M | -25.58M | -12.87M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.97M | 19.54M | 16.61M | 6.93M | 32.54M | 45.15M | 42.33M | -150.15M | 30.54M | -57.82M | 16.66M | 172.78M | 65.28M | 66.64M | 75.22M | 63.10M | 72.14M | 37.09M | 19.28M | 46.69M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.67M | 21.64M | 19.14M | 8.48M | 26.19M | 41.30M | 40.08M | 12.00M | 30.75M | 45.06M | 55.55M | 31.73M | 64.12M | 72.61M | 70.79M | 60.04M | 71.27M | 32.44M | 44.86M | 59.56M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.97M | 19.54M | 16.61M | 6.93M | 23.20M | 45.15M | 42.33M | -150.15M | 30.54M | -57.82M | 16.66M | 172.78M | 65.28M | 66.64M | 75.22M | 63.10M | 72.14M | 37.09M | 19.28M | 46.69M |