|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.95M | 3.26M | 0.20M | 1.22M | 4.82M | -3.08M | -5.99M | 1.80M | 2.69M | 7.04M | 5.84M | 1.18M | 6.23M | -15.22M | 2.26M | -23.42M | 2.91M | 28.34M | 6.21M | 15.11M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | | | | 9.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 0.73M | 0.91M | 0.70M | 0.81M | 0.81M | 1.07M | 0.86M | 0.87M | 0.87M | 1.39M | 0.75M | 0.75M | 0.75M | 1.28M | 1.00M | 0.94M | 0.94M | 1.41M | 1.12M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26M | -0.70M | 0.56M | 0.03M | -0.04M | 2.47M | -0.03M | -0.08M | -0.06M | -0.35M | 0.18M | -0.04M | -0.13M | 0.45M | 0.03M | -0.02M | -0.04M | -0.12M | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | | | | | 0.48M | | 0.90M | 0.15M | 0.05M | 0.07M | 0.54M | 0.05M | | | 0.07M | 0.03M | -0.32M | 0.32M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.92M | 15.21M | 11.43M | 10.98M | 11.67M | 22.02M | 9.33M | 15.69M | 14.92M | 6.37M | 11.76M | 12.88M | 21.19M | 14.03M | 10.31M | 17.14M | 30.29M | 6.86M | 14.60M | 19.97M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.33M | 0.48M | 0.50M | 0.51M | 0.68M | 0.68M | 0.63M | 0.49M | 0.51M | 0.47M | 0.24M | 0.11M | -1.08M | -0.45M | -0.27M | -0.18M | -0.11M | -0.91M | -0.70M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.14M | 0.17M | 0.17M | 0.18M | 0.24M | 0.24M | 0.24M | 0.24M | 0.25M | 0.26M | 0.26M | 0.24M | 0.29M | 0.33M | 0.31M | 0.30M | 0.34M | 0.34M | 0.33M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.57M | 5.15M | 6.37M | 6.73M | 7.30M | 8.45M | 10.32M | 10.83M | 11.67M | 11.36M | 10.93M | 11.55M | 13.22M | 29.35M | 14.36M | 15.29M | 14.93M | 15.43M | 15.96M | 15.85M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | -1.45M | 0.88M | -0.23M | -0.19M | 1.41M | 0.23M | 1.21M | -0.01M | -1.21M | -0.12M | -0.85M | 0.29M | 1.21M | -1.54M | 0.49M | -0.38M | -0.14M | 0.14M | 0.39M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | 1.88M | 0.55M | 1.37M | 2.62M | -0.67M | -1.79M | 3.95M | 0.93M | -5.69M | -1.25M | 0.98M | 5.04M | -0.74M | -3.77M | 0.86M | 6.98M | -2.62M | -2.41M | 1.79M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.03M | -0.01M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.38M | 0.85M | 0.09M | 0.77M | 0.48M | -0.10M | 0.83M | 0.33M | -0.64M | -1.16M | 0.09M | 0.08M | 0.80M | -3.19M | -1.48M | -1.09M | 5.75M | -3.91M | -1.25M | -0.76M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.89M | 2.29M | 3.18M | 3.75M | 8.26M | 0.85M | 0.21M | 6.14M | 7.97M | 3.62M | 9.13M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.39M | 62.65M | 19.53M | | 17.63M | | | | | 77.58M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76M | 140.60M | 23.86M | 5.76M | 83.22M | 184.99M | 7.80M | 81.78M | -6.76M | -2.53M | 71.12M | 1.54M | 135.10M | 16.65M | 80.02M | | | 65.04M | 81.75M | 56.37M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 74.19M | 21.01M | 6.75M | | 34.02M | | | | 19.39M | -20.52M | 1.66M | | | | | | 0.12M | 1.73M | 2.72M | 0.84M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.73M | -95.23M | -0.02M | -54.34M | -26.01M | -187.26M | -25.56M | -80.86M | 8.15M | 45.82M | -51.97M | 11.23M | -174.59M | -17.34M | -80.67M | -2.99M | -11.64M | 23.80M | -68.67M | -71.95M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.00M | 158.00M | 4.00M | 51.00M | 163.50M | 162.00M | 39.00M | 76.50M | 17.35M | 16.00M | 56.00M | 15.00M | 247.00M | 48.00M | 93.00M | 64.00M | 170.00M | 78.00M | 92.00M | 163.00M |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.34M | 112.21M | 5.00M | 6.00M | 136.00M | 86.75M | 19.60M | | 11.00M | 69.00M | 9.50M | 74.50M | 202.00M | 56.00M | 10.00M | 46.27M | 170.00M | 66.00M | 59.00M | 154.00M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.06M | 0.01M | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.80M | 5.70M | 12.30M | 12.10M | | | | | 2.10M | -1.63M | 0.09M | 131.64M | 0.40M | 0.09M | 0.09M | 0.07M | 0.38M | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.90M | 5.88M | 6.42M | 6.78M | 7.09M | 8.60M | 8.66M | 8.54M | 8.54M | 8.52M | 8.60M | 8.71M | 11.03M | 11.94M | 12.01M | 12.01M | 12.39M | 12.23M | 12.56M | 13.90M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.87M | 35.81M | -6.93M | 41.85M | 26.84M | 139.61M | 3.65M | 66.63M | -3.51M | -64.00M | 37.22M | -32.77M | 157.11M | 10.79M | 68.36M | -10.67M | -19.92M | -7.12M | 31.82M | 76.61M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.93M | -44.20M | 4.49M | -1.51M | 12.50M | -25.63M | -12.58M | 1.46M | 19.57M | -11.81M | -3.00M | -8.66M | 3.71M | 7.49M | -2.00M | 3.48M | -1.27M | 23.55M | -22.25M | 24.63M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.92M | 15.21M | 11.43M | 10.98M | 11.67M | 22.02M | 9.33M | 15.69M | 14.92M | 1.48M | 9.46M | 9.70M | 17.44M | 5.77M | 9.46M | 16.93M | 24.15M | -1.10M | 10.99M | 10.84M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 56.93M | -44.20M | 4.49M | -1.51M | 12.50M | -25.63M | -12.58M | 1.46M | 19.57M | -11.81M | -3.00M | -8.66M | 3.71M | 7.49M | -2.00M | 3.48M | -1.27M | 23.55M | -22.25M | 24.63M |