|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.95M | 8.46M | 22.76M | 29.94M | 30.75M | 25.22M | 20.34M | 28.75M | 28.88M | 32.20M | 24.72M | 20.00M | 40.75M | 27.63M | 24.39M | 36.91M | 29.86M | 29.70M | 40.49M | 32.52M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 1.60M | 2.41M | 3.72M | 4.11M | 5.35M | 5.35M | 5.27M | 5.62M | 5.95M | 5.99M | 5.44M | 6.82M | 6.68M | 7.43M | 8.05M | 7.26M | 6.53M | 6.77M | 6.68M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.07M | 0.11M | 0.21M | 0.83M | 0.22M | 0.30M | 0.34M | 0.77M | 0.14M | 0.26M | 0.36M | 0.36M | 0.36M | 0.45M | 0.51M | 1.65M | 0.30M | 0.63M | 0.83M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.08M | 0.40M | -2.38M | -0.03M | -1.77M | -0.04M | 0.60M | 2.69M | -0.31M | 1.05M | | | 0.54M | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.93M | 2.56M | 0.36M | -0.13M | 0.53M | 6.09M | -3.42M | -1.35M | 1.26M | -2.39M | 8.19M | 1.26M | -6.90M | -0.60M | 4.46M | 6.84M | -9.42M | -2.26M | -0.37M | -2.06M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.74M | 12.61M | 25.89M | 30.22M | 33.81M | 31.31M | 18.73M | 24.75M | 35.05M | 31.15M | 39.06M | 25.19M | 34.20M | 33.49M | 35.28M | 41.23M | 27.23M | 34.24M | 38.44M | 38.42M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.07M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.10M | 0.19M | 0.09M | 0.13M | 0.12M | 0.13M | 0.16M | 0.13M | 0.15M | 0.10M | 0.10M | 0.10M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 1.60M | 2.41M | 3.72M | 4.11M | 5.35M | 5.35M | 5.27M | 5.62M | 5.95M | 5.99M | 5.44M | 6.82M | 6.68M | 7.43M | 8.05M | 7.26M | 6.53M | 6.77M | 6.68M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.86M | | | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | | | | | 10.10M | | | | | | | | 12.88M | 5.00M | 5.00M | 48.98M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.64M | -2.39M | | 49.15M | -44.20M | | | 29.82M | 2.02M | | | 49.37M | 20.32M | | | 88.33M | 12.17M | | | 154.45M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -10.56M | -63.31M | -0.69M | -66.56M | -13.04M | -6.85M | -29.70M | -38.48M | -15.78M | -18.23M | -47.22M | -67.70M | -33.09M | -20.76M | -43.80M | 4.63M | -19.67M | 43.65M | -49.79M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.98M | | | -0.12M | 0.23M | -0.22M | -0.26M | -0.25M | 1.46M | -0.38M | -0.85M | -0.17M | 2.80M | -0.43M | | | 0.86M | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.50M | 65.50M | | | 19.25M | 11.03M | 26.00M | | 40.00M | | 27.00M | 67.00M | 20.40M | | 52.00M | | | | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.09M | -12.29M | -6.24M | -6.89M | -6.89M | -8.79M | -7.72M | -12.98M | -14.16M | -34.48M | -7.35M | -9.36M | -7.58M | -8.43M | -12.77M | -15.26M | -14.62M | -5.38M | -5.38M | -5.37M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.56M | -2.12M | -1.86M | -0.35M | -0.94M | | | | | | -1.21M | -0.10M | | -0.82M | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00 | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00 | -0.33M | 0.42M | | | -3.61M | 18.09M | -3.50M | -3.46M | -3.51M | 24.48M | -4.15M | -4.16M | -4.22M | 29.39M | -4.52M | | -9.48M | 32.98M | -5.22M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.09M | -2.85M | 58.68M | -6.91M | -10.85M | 4.18M | -13.43M | 7.38M | 7.78M | 0.78M | -10.87M | 13.11M | 54.42M | 7.58M | -18.14M | 17.46M | -14.72M | -14.86M | -11.15M | -10.59M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.64M | -0.80M | 21.26M | 22.62M | -43.59M | 22.45M | -1.54M | 2.43M | 4.34M | 16.15M | 9.96M | -8.92M | 20.92M | 7.97M | -3.62M | 14.88M | 17.14M | -0.29M | 70.94M | -21.96M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.74M | 12.61M | 27.75M | 30.22M | 33.81M | 31.31M | 18.73M | 24.75M | 35.05M | 31.15M | 39.06M | 25.19M | 34.20M | 33.49M | 35.28M | 41.23M | 27.23M | 34.24M | 38.44M | 38.42M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.64M | -0.80M | 21.26M | 22.62M | -43.59M | 22.45M | -1.54M | 2.43M | 4.34M | 16.15M | 9.96M | -8.92M | 20.92M | 7.97M | -3.62M | 14.88M | 17.14M | -0.29M | 70.94M | -21.96M |