|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.94M | 0.73M | 12.53M | 14.49M | 13.04M | 8.04M | 17.58M | 19.05M | 16.17M | 16.01M | 11.33M | 16.69M | 21.10M | 21.36M | 20.59M | 23.61M | 21.63M | 22.84M | 19.98M | 28.71M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | 2.57M | 2.52M | 2.49M | 2.36M | 2.23M | 2.02M | 2.12M | 2.12M | 2.14M | 2.21M | 2.25M | 2.37M | 2.20M | 2.32M | 2.52M | 2.81M | 2.75M | 2.95M | 3.06M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.22M | 1.19M | 0.53M | -0.24M | 1.08M | -1.08M | 0.48M | -0.04M | 0.03M | 0.06M | 0.05M | 1.70M | 0.06M | 2.90M | 0.13M | 4.20M | 0.13M | 0.08M | 1.80M | 0.12M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.64M | -0.57M | 0.41M | 1.20M | -4.62M | -4.53M | -2.80M | -3.51M | -3.87M | 1.12M | -3.06M | -1.89M | -5.43M | -4.61M | 3.94M | 3.09M | 16.47M | 3.85M | 2.94M | 4.16M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.53M | 1.16M | 0.44M | 0.19M | 0.34M | 0.50M | 0.66M | 0.24M | -0.19M | -0.11M | 0.69M | 0.36M | 0.18M | 0.55M | 0.20M | 0.47M | 0.24M | 0.47M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | -0.15M | 0.46M | 0.52M | -0.17M | 0.50M | 0.50M | -1.28M | -0.61M | -1.20M | 0.43M | -0.01M | -0.10M | -1.32M | 0.24M | 1.16M | 0.15M | 0.28M | -0.21M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.62M | 14.26M | 2.68M | 3.01M | -3.43M | 3.64M | 26.45M | -2.43M | 39.76M | 42.45M | 26.99M | 14.73M | 28.34M | 32.14M | 2.97M | 18.65M | 34.89M | 37.76M | 29.57M | 32.39M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.69M | 5.05M | | | 5.40M | 5.35M | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.30M | 0.46M | 0.46M | 0.44M | 0.48M | 0.64M | 0.77M | 0.77M | 0.81M | 0.90M | 0.89M | 0.89M | 0.97M | 0.96M | 0.96M | 0.98M | 1.13M | 1.13M | 1.12M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | 2.57M | 2.52M | 2.49M | 2.36M | 2.23M | 4.76M | 4.58M | 5.87M | 2.14M | 5.33M | 5.88M | 6.36M | 2.20M | 2.32M | 2.52M | 2.81M | 2.75M | 2.95M | 3.06M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.47M | 9.48M | 41.13M | 8.95M | 34.38M | -9.07M | 5.25M | 1.52M | -11.00M | -8.99M | 12.08M | 9.24M | 0.23M | 13.20M | 2.77M | 17.37M | 8.16M | 2.77M | 17.99M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.91M | 4.84M | 12.10M | -29.93M | 8.01M | -4.83M | 0.22M | -1.37M | -0.75M | -1.79M | 1.42M | -7.30M | 3.52M | 0.81M | -3.00M | -2.37M | 7.65M | 3.05M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.81M | 3.36M | 4.78M | -4.80M | 6.50M | -9.66M | 9.93M | -6.23M | 0.90M | 9.80M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.60M | 32.43M | -46.65M | 40.58M | -1.68M | 3.40M | -8.98M | 12.91M | -0.89M | 1.64M | 11.14M | -9.88M | -3.57M | 7.24M | 13.27M | 0.93M | -7.86M | 8.34M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | -0.28M | -5.67M | 14.21M | -8.84M | 3.62M | -11.36M | 12.75M | 2.67M | 1.46M | -4.90M | -1.87M | 2.37M | 0.88M | 6.62M | -4.13M | -4.99M | 6.44M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.46M | 3.02M | 0.74M | 1.11M | 1.58M | 1.49M | 3.80M | 1.81M | 1.49M | 5.16M | 2.89M | 8.82M | 3.95M | 9.39M | 19.91M | 10.35M | 6.74M | 3.29M | 3.29M | 2.62M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | | | | | | | | | | | | | 2.70M | 0.02M | | | 0.01M | 0.56M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.18M | 0.08M | 5.32M | 38.80M | 4.39M | | | 8.49M | 0.36M | 1.54M | 39.26M | 79.76M | 30.42M | 7.18M | 12.85M | 1.01M | 10.59M | 37.23M | 102.70M | 10.24M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.63M | -2.73M | -6.06M | -39.91M | -5.97M | -1.49M | -3.80M | -10.30M | -1.85M | -6.70M | -42.16M | -88.58M | -34.38M | -16.58M | -30.07M | -11.34M | -17.33M | -40.51M | -105.99M | -12.31M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.90M | -25.59M | -9.32M | 21.34M | 6.27M | 26.02M | -10.35M | -29.81M | -26.58M | 110.32M | -18.15M | -16.86M | -7.38M | 99.19M | -7.08M | -9.51M | -6.60M | 182.06M | -13.12M | -5.86M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | 0.00M | 0.27M | -0.43M | -0.47M | 0.89M | -0.04M | -0.20M | 0.31M | -0.13M | -0.11M | 0.94M | -1.52M | -1.43M | 0.05M | 0.85M | -0.06M | 0.65M | -0.87M | -0.98M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.13M | -14.05M | -12.43M | -15.98M | -3.60M | 29.05M | 12.26M | -42.75M | 11.64M | 145.94M | -33.42M | -89.76M | -14.94M | 113.32M | -34.13M | -1.35M | 10.90M | 179.95M | -90.40M | 13.24M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.17M | 11.24M | 1.94M | 1.90M | -5.01M | 2.15M | 22.64M | -4.25M | 38.27M | 37.29M | 24.09M | 5.91M | 24.39M | 22.75M | -16.94M | 8.30M | 28.15M | 34.47M | 26.27M | 29.77M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.91M | -14.06M | -12.70M | -15.56M | -3.13M | 28.17M | 12.29M | -42.54M | 11.33M | 146.07M | -33.31M | -90.70M | -13.41M | 114.75M | -34.17M | -2.21M | 10.96M | 179.31M | -89.53M | 14.22M |