|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 4.50M | 2.52M | 6.73M | 5.34M | 6.35M | 7.71M | 7.78M | 12.18M | 9.11M | 9.84M | 21.89M | 10.06M | 10.49M | 11.36M | 24.50M | 11.41M | 11.89M | 14.06M | 25.05M | 12.21M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | 0.17M | 0.18M | 0.18M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.18M | 0.19M | 0.25M | 0.26M | 0.26M | 0.26M | 0.33M | 0.37M | 0.37M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.49M | 0.48M | 0.50M | 0.56M | -0.50M | 0.57M | 0.28M | 0.15M | 0.63M | 0.17M | 3.06M | 0.30M | 0.19M | 0.76M | -0.83M | 1.09M | 0.87M | 0.97M | 1.37M | 2.04M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.36M | -0.02M | -0.27M | 0.15M | 0.35M | 0.53M | 0.54M | 0.75M | 0.46M | 0.82M | 1.32M | 0.18M | -0.14M | 0.54M | 0.41M | 0.67M | 0.30M | 0.60M | 0.95M | 0.67M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 3.04M | 6.37M | 7.39M | 11.14M | 7.31M | 11.82M | 8.52M | 14.67M | 0.44M | 10.77M | 16.52M | 12.78M | 7.22M | 10.53M | 11.69M | 15.81M | 10.49M | 16.75M | 16.79M | 19.51M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.20M | -0.15M | 1.39M | -0.12M | -0.15M | 0.70M | 0.11M | 0.11M | 0.11M | 0.10M | 0.10M | 0.09M | 0.08M | 0.11M | 0.16M | 0.13M | 0.12M | 0.11M | 0.11M | 0.11M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.18M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.14M | 0.16M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.18M | 0.19M | 0.19M | 0.18M | 0.18M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | 0.17M | 0.12M | 0.15M | 0.64M | -0.21M | 0.31M | 0.32M | 0.32M | 0.32M | 0.43M | 0.61M | 0.38M | -0.54M | 0.46M | 0.46M | 0.42M | -0.13M | 0.44M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.47M | 0.44M | -2.28M | 1.30M | 1.08M | 2.98M | -2.67M | 5.98M | -2.94M | 1.53M | -2.84M | 2.25M | -1.64M | 2.21M | -2.12M | 2.56M | -1.36M | 2.57M | -3.10M | 4.42M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.14M | -0.14M | -0.14M | -0.14M | -0.14M | -0.14M | -0.14M | -0.13M | -0.16M | -0.16M | -0.17M | -0.17M | -0.18M | -0.18M | -0.19M | -0.22M | -0.22M | -0.23M | -0.22M | -0.23M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.29M | -0.43M | 0.06M | 0.39M | -0.35M | 1.03M | 0.10M | 0.79M | -0.64M | 1.74M | -1.28M | 0.23M | 0.34M | 1.16M | -1.03M | 1.15M | 1.16M | -0.25M | 0.36M | 0.45M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 15.83M | -32.34M | 51.34M | 7.32M | -5.32M | 1.91M | 1.70M | 0.34M | 3.09M | 2.07M | 44.07M | 1.74M | 2.15M | 2.24M | -4.66M | 1.90M | 2.24M | 26.57M | 19.55M | 1.86M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | -0.21M | -76.25M | -47.84M | -72.81M | -66.11M | -16.18M | -66.40M | -9.98M | -91.67M | -19.14M | -94.62M | -45.18M | -64.40M | -64.12M | -134.56M | -13.59M | -113.83M | -35.05M | -199.62M | -71.19M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 0.01M | -110.59M | 224.33M | 61.51M | 0.17M | 0.01M | 0.15M | 36.14M | 0.01M | 0.05M | 178.96M | 0.17M | | 0.19M | 0.14M | 45.88M | 94.21M | 97.11M | 183.57M | 39.56M |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | 0.77M | 0.78M | 0.96M | 0.85M | 1.13M | 0.06M | 2.29M | 1.17M | 1.32M | 1.40M | 1.40M | -2.56M | 5.62M | 1.66M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 55.01M | 62.38M | 51.37M | 61.45M | 65.05M | 31.29M | 39.88M | 34.99M | -6.37M | 22.81M | 122.66M | 25.44M | 51.67M | 48.52M | 101.54M | 44.49M | 93.27M | 96.08M | 177.96M | 38.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 57.84M | -7.50M | 10.92M | -0.22M | 6.26M | 26.93M | -18.00M | 39.68M | -97.60M | 14.45M | 44.56M | -6.97M | -5.51M | -5.07M | -21.33M | 46.71M | -10.07M | 77.79M | -4.87M | -13.67M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 1.75M | 6.80M | 7.33M | 10.76M | 7.66M | 10.79M | 8.42M | 13.88M | 1.08M | 9.03M | 17.80M | 12.54M | 6.88M | 9.37M | 12.71M | 14.66M | 9.32M | 17.00M | 16.44M | 19.06M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | 57.84M | -7.50M | 10.92M | -0.22M | 6.26M | 26.93M | -18.00M | 39.68M | -97.60M | 14.45M | 44.56M | -6.97M | -5.51M | -5.07M | -21.33M | 46.71M | -10.07M | 77.79M | -4.87M | -13.67M |