|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.12M | 11.34M | 16.94M | 23.88M | 11.12M | 7.39M | 11.62M | 9.60M | 14.43M | 1.38M | 10.46M | 11.75M | 10.71M | 15.05M | 14.08M | 13.57M | 13.71M | 18.66M | 15.71M | 17.43M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.91M | 7.99M | 7.99M | 7.82M | 7.92M | 8.03M | 8.04M | 7.87M | 7.95M | 8.05M | 8.08M | 7.99M | 7.99M | 8.08M | 8.08M | 7.91M | 7.99M | 8.08M | 8.08M | 7.91M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.83M | 19.83M | 21.00M | 24.85M | 8.18M | 10.87M | 13.42M | 13.66M | 8.78M | 21.77M | 20.18M | 11.57M | 22.54M | 25.59M | 32.45M | 18.07M | 24.31M | 26.48M | 21.40M | 26.54M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.57M | 0.56M | 0.53M | 0.52M | 0.51M | 0.47M | 0.45M | 0.41M | 0.41M | 0.40M | 0.38M | 0.36M | 0.15M | 0.14M | 0.14M | 0.13M | 0.13M | 0.13M | 0.12M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.91M | 7.99M | 7.99M | 7.82M | 7.92M | 8.03M | 8.04M | 7.87M | 7.95M | 8.05M | 8.08M | 7.99M | 7.99M | 8.08M | 8.08M | 7.91M | 7.99M | 8.08M | 8.08M | 7.91M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.26M | 0.21M | -0.39M | -0.17M | -0.24M | 0.83M | -0.38M | -8.13M | 7.96M | -0.09M | 0.34M | -0.13M | -0.34M | -0.37M | 0.62M | 0.06M | 0.03M | 0.02M | -1.46M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | -0.10M | -0.91M | -0.84M | 1.84M | -0.07M | 0.02M | -1.03M | 1.16M | -0.02M | -0.01M | -0.01M | -0.09M | -0.03M | -0.03M | -0.01M | -0.11M | -0.16M | 0.03M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.52M | 0.86M | -0.29M | 1.44M | -0.89M | -5.10M | -4.97M | -0.82M | 1.79M | -1.15M | -5.10M | -1.49M | -0.24M | 0.85M | 0.25M | -0.01M | -0.02M | 0.53M | -1.36M | -0.10M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | -0.09M | -0.18M | 0.34M | 0.46M | 0.57M | -0.30M | -0.73M | -0.10M | 1.32M | -6.42M | -0.68M | -0.14M | 2.53M | 0.61M | -3.90M | 3.07M | 0.12M | -0.11M | 0.37M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | -0.03M | -0.08M | -0.08M | -0.08M | -0.08M | -0.43M | -3.63M | -3.67M | -2.77M | 1.72M | 1.70M | 1.70M | 1.06M | 0.86M | 0.69M | 0.70M | 0.71M | -0.06M | -0.21M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33M | -0.40M | -0.41M | -0.27M | | | 4.33M | 5.60M | 6.13M | 6.47M | 6.36M | 6.13M | 6.11M | 5.29M | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | -0.50M | 1.00M | -2.04M | -0.09M | | -1.34M | -2.81M | -0.03M | | | | | | | | |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -50.01M | | | | | -1.79M | | -0.07M | 0.07M | | | -2.35M | -0.12M | 0.05M | | 0.00M | -0.00M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.12M | -15.29M | -15.30M | -15.16M | -14.07M | 12.36M | -29.24M | -40.56M | -8.76M | -8.42M | -8.54M | -9.14M | -63.13M | -9.14M | -16.32M | -16.25M | -16.43M | -69.61M | -15.09M | 14.55M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | -0.23M | -0.55M | | -0.53M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11M | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.89M | -2.89M | -2.89M | -2.89M | -2.89M | -2.89M | -2.89M | -2.89M | -2.89M | -2.89M | -2.89M | -3.27M | -3.22M | -3.26M | -5.03M | -4.98M | -4.83M | -3.57M | -3.51M | -3.51M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 4.54M | 5.70M | 9.61M | -6.39M | -2.50M | -17.87M | -26.99M | 0.02M | 12.01M | 8.84M | 2.40M | -40.59M | 16.46M | 16.14M | 1.82M | 7.88M | -43.13M | 6.31M | 11.99M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.88M | 52.90M | 64.91M | | 76.16M | 35.56M | 52.02M | 68.16M | | 77.86M | 34.73M | 41.04M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.83M | 19.83M | 21.00M | 24.85M | 8.18M | 10.87M | 13.42M | 13.66M | 8.78M | 21.77M | 20.18M | 11.57M | 22.54M | 25.59M | 32.45M | 18.07M | 24.31M | 26.48M | 21.40M | 26.54M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.70M | 4.54M | 5.70M | 9.77M | -6.39M | 24.24M | -17.87M | -26.99M | 0.02M | 12.01M | 8.84M | 2.40M | -40.59M | 16.46M | 16.14M | 1.82M | 7.88M | -43.13M | 6.31M | 41.09M |