|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.34M | 4.52M | 7.75M | 4.15M | 13.87M | 5.41M | -15.80M | -4.08M | 5.30M | 2.48M | 3.36M | -6.67M | 6.29M | -5.80M | 2.16M | -87.27M | 3.91M | -2.13M | 85.94M | -21.82M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | 2.34M | 2.50M | 2.32M | 2.30M | 2.37M | 2.28M | 2.10M | 2.19M | 2.26M | 1.90M | 2.06M | 2.06M | 1.96M | 1.48M | 1.48M | 1.66M | 1.53M | 1.35M | 1.44M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 2.46M | 2.72M | 3.29M | 3.84M | 3.90M | 3.51M | 3.17M | 3.86M | 4.14M | 4.32M | 3.57M | 4.03M | 3.60M | 3.14M | 2.47M | 3.99M | 3.37M | 2.42M | 2.72M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.23M | 2.46M | 2.49M | -1.01M | -2.21M | 0.20M | -2.49M | 1.93M | -3.40M | -2.63M | 0.23M | 3.48M | -4.52M | 0.68M | -0.28M | 0.88M | -2.46M | -1.96M | 1.61M | -10.30M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.24M | 0.25M | 0.01M | 0.03M | 0.21M | 0.23M | 0.10M | 0.12M | 0.26M | 0.27M | 0.18M | 0.21M | 0.38M | 0.41M | 0.11M | 0.25M | 0.36M | 0.39M | 0.10M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | -7.42M | 0.00M | 0.00M | 0.09M | -0.12M | 0.00M | 0.03M | 0.14M | -0.06M | 0.19M | 0.02M | | -1.73M | | 0.45M | 0.04M | -2.87M | 0.33M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | | 0.60M | | 0.13M | 0.60M | 0.05M | 0.34M | -0.02M | | 0.07M | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | 2.16M | 2.66M | 2.17M | 1.22M | 0.13M | 0.12M | 0.01M | 0.08M | 0.07M | 0.07M | 0.09M | 0.09M | | 0.07M | 0.10M | 0.09M | 0.38M | 0.07M | 0.07M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.54M | 14.90M | 22.07M | 22.67M | 12.09M | 3.05M | 1.62M | 12.28M | 3.51M | -6.00M | 11.88M | 0.61M | -2.91M | 0.26M | -1.83M | 26.72M | -3.63M | 1.20M | -3.21M | 25.58M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83.89M | | | 26.80M | 10.80M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.97M | 3.70M | -0.04M | -0.04M | 3.35M | 3.35M | 3.09M | 0.06M | 3.07M | 3.04M | 2.78M | 2.51M | 2.51M | 2.40M | 2.22M | 2.22M | 2.22M | 2.22M | 2.09M | 2.08M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.24M | 0.22M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.25M | 2.34M | 2.50M | 2.32M | 2.30M | 2.37M | 2.28M | 2.10M | 2.19M | 2.26M | 1.90M | 2.06M | 2.06M | 1.96M | 1.48M | 1.48M | 1.66M | 1.53M | 1.35M | 1.44M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.29M | -10.58M | 34.95M | -16.24M | -10.47M | -8.10M | 21.97M | -14.69M | -12.70M | -4.90M | 17.57M | -3.88M | -6.89M | -6.08M | 16.86M | -12.39M | -3.12M | -6.49M | 17.15M | -9.68M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | -0.32M | 0.14M | 0.05M | -0.78M | 1.00M | -0.72M | 0.06M | 0.70M | -0.36M | 1.02M | 0.97M | -0.42M | -0.77M | -0.59M | -0.54M | 1.35M | 0.04M | -0.99M | 0.24M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.57M | 6.80M | 27.30M | -41.12M | 10.44M | -0.12M | 24.70M | -37.42M | 8.59M | -6.01M | 24.20M | -36.00M | 0.90M | -1.35M | 15.59M | -15.08M | 2.98M | -3.26M | 22.06M | -3.94M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.51M | -13.87M | -14.85M | 34.91M | -34.59M | -2.50M | -2.19M | 8.82M | -9.35M | 1.54M | -24.28M | 37.00M | -29.70M | -11.78M | -4.63M | 34.38M | -29.81M | -11.50M | 0.67M | 31.95M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77M | 4.60M | 0.90M | 1.26M | 1.44M | 1.53M | 1.44M | 1.63M | 1.03M | 1.24M | -3.90M | 1.43M | 0.83M | 0.49M | -2.74M | | 1.25M | 0.67M | 1.06M | 6.47M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 0.50M | 2.46M | 8.50M | 10.13M | -21.08M | | 7.14M | -7.14M | 1.45M | 23.90M | 21.34M | -37.59M | 2.46M | 2.00M | 1.51M | 1.30M | 10.36M | 1.91M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.77M | -21.61M | -2.45M | -1.91M | -1.68M | -2.13M | -1.09M | 1.34M | 2.10M | 2.86M | -43.06M | -7.24M | 4.56M | 7.45M | 0.24M | -8.47M | -6.28M | -0.96M | 1.64M | -14.07M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 2.02M | 1.30M | 1.72M | 0.10M | -0.50M | 1.24M | 0.76M | -0.18M | 0.28M | -0.06M | -0.18M | -0.08M | 0.20M | -0.12M | | -0.44M | 0.24M | -0.03M | 0.13M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.46M | -9.07M | -33.62M | -22.74M | -15.55M | -0.50M | -0.08M | -14.24M | -1.00M | -3.00M | -0.06M | -4.27M | -4.00M | -4.77M | -3.05M | 0.23M | -0.48M | -2.12M | -0.20M | 0.15M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | -1.34M | 0.21M | -1.35M | -4.29M | -5.08M | 4.61M | 1.25M | 1.18M | -2.18M | 2.53M | -0.65M | -0.18M | 1.09M | -2.17M | 1.09M | 2.69M | -0.81M | -0.02M | -1.13M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.66M | -17.12M | -13.77M | -3.34M | -9.44M | -4.66M | 5.05M | 0.63M | 5.78M | -8.32M | -28.71M | -11.55M | -2.52M | 4.03M | -6.81M | 19.57M | -7.70M | -2.69M | -1.78M | 10.53M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.77M | 10.30M | 21.18M | 21.40M | 10.65M | 1.52M | 0.19M | 10.65M | 2.47M | -7.24M | 15.79M | -0.81M | -3.74M | -0.22M | 0.91M | 26.72M | -4.88M | 0.52M | -4.28M | 19.11M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.30M | -15.78M | -13.99M | -1.98M | -5.14M | 0.42M | 0.45M | -0.61M | 4.61M | -6.14M | -31.24M | -10.90M | -2.35M | 2.94M | -4.64M | 18.49M | -10.39M | -1.88M | -1.77M | 11.66M |