|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.48M | 9.20M | 11.88M | -12.40M | -3.10M | 15.78M | 13.40M | 21.08M | -9.86M | 2.78M | 23.38M | 4.33M | 9.57M | -1.20M | 2.80M | -18.09M | -10.42M | -9.33M | -10.42M | -20.58M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.62M | 2.66M | 2.56M | 2.57M | 2.71M | 2.57M | 2.60M | 2.55M | 2.60M | 2.58M | 2.61M | 2.62M | 2.15M | 2.16M | 2.29M | 2.33M | 2.41M | 2.40M | 2.51M | 2.56M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | | -0.27M | | | 0.05M | | | 2.54M | -2.54M | | 0.02M | | 0.09M | | 0.23M | 0.24M | 0.23M | 0.02M | 0.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.48M | -3.31M | 1.74M | -0.72M | -0.95M | 1.42M | -1.57M | -0.01M | 0.01M | | | 0.63M | | -0.01M | 0.15M | -0.17M | 0.20M | -0.03M | 0.14M | 0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | | | | 0.02M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | 22.18M | 24.26M | -10.58M | 8.67M | 46.04M | 8.32M | -29.81M | -10.86M | 49.12M | 12.84M | -12.21M | 27.80M | 25.83M | -16.61M | -5.39M | 5.21M | -1.12M | -27.44M | -20.00M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.62M | 2.66M | 2.56M | 2.57M | 2.71M | 2.57M | 2.60M | 2.55M | 2.60M | 2.58M | 2.61M | 2.62M | 2.15M | 2.16M | 2.29M | 2.33M | 2.41M | 2.40M | 2.51M | 2.56M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.43M | -4.86M | 2.84M | -11.27M | 19.44M | -13.77M | 2.48M | -0.28M | 2.65M | 0.93M | -1.09M | -4.05M | 9.03M | -17.42M | 5.93M | -13.97M | 3.02M | -3.07M | 1.53M | 3.92M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.24M | -9.82M | -16.77M | 10.70M | -6.04M | -14.19M | 8.42M | 42.47M | -1.87M | -40.45M | 4.30M | 22.76M | -26.56M | -4.86M | 3.92M | 4.94M | -15.97M | -3.49M | 15.12M | 2.04M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.69M | -0.31M | -5.55M | -0.73M | 1.06M | 0.01M | 13.45M | 0.41M | -0.39M | -14.93M | 7.15M | -5.75M | 5.75M | -11.04M | 11.14M | -3.40M | 1.04M | -0.08M | 2.35M | 0.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | -0.39M | 1.26M | -0.92M | 0.26M | 0.68M | -0.97M | -0.27M | 0.59M | -0.72M | -0.32M | 2.35M | 4.36M | -0.65M | 0.26M | 3.62M | 0.17M | -1.03M | -11.26M | 0.78M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.68M | 0.11M | -0.21M | -0.04M | -0.09M | -0.17M | 0.44M | 5.17M | -0.66M | -5.46M | 1.90M | 0.29M | -0.50M | -0.10M | 0.46M | 0.01M | 2.94M | 0.81M | 0.61M | 1.68M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | -0.46M | 0.33M | 0.17M | 1.72M | 1.80M | -3.48M | 2.46M | 1.42M | -3.36M | 5.50M | 2.27M | 3.00M | 5.33M | -10.20M | 4.00M | 5.47M | 5.34M | 2.43M | 5.39M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | 0.01M | | | | | | | | 0.01M | | 0.03M | 0.00M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.19M | 2.78M | | 0.25M | | 0.01M | 1.03M | | 37.70M | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.42M | -0.36M | -0.90M | -3.33M | 2.13M | -1.30M | -1.33M | 1.87M | 35.11M | -7.26M | 3.31M | -3.48M | -1.83M | -4.86M | -4.62M | -4.08M | -4.50M | -5.84M | -4.17M | -6.32M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -111.80M | -2.63M | -2.62M | -2.63M | -2.62M | -2.63M | -2.63M | -2.64M | -2.62M | -2.63M | -2.63M | -2.63M | -112.03M | -2.62M | -2.63M | -2.99M | -2.63M | -2.63M | -2.63M | -2.63M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109.41M | 2.63M | 2.62M | 10.50M | -5.25M | 2.63M | 13.13M | 2.63M | 2.62M | 2.63M | 2.63M | 109.41M | 5.25M | 2.62M | 2.63M | 2.63M | 2.63M | 2.63M | -5.25M | 2.63M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -96.39M | 19.19M | 20.73M | -16.54M | 8.17M | 42.11M | 4.37M | -30.58M | 21.63M | 39.23M | 13.52M | -18.32M | -86.06M | 18.34M | -23.86M | -12.47M | -1.92M | -9.59M | -34.24M | -28.95M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.63M | 22.63M | 23.93M | -10.75M | 6.95M | 44.24M | 11.81M | -32.27M | -12.27M | 52.48M | 7.34M | -14.48M | 24.80M | 20.49M | -6.41M | -9.40M | -0.26M | -6.46M | -29.86M | -25.38M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -96.39M | 19.19M | 20.73M | -16.54M | 8.17M | 42.11M | 4.37M | -30.58M | 21.63M | 39.23M | 13.52M | -18.32M | -86.06M | 18.34M | -23.86M | -12.47M | -1.92M | -9.59M | -34.24M | -28.95M |