|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.87M | -2.67M | 13.32M | 1.14M | 2.99M | 1.12M | 6.71M | 1.71M | 7.90M | 4.32M | 17.75M | 1.41M | -2.05M | 1.84M | 60.26M | 2.09M | 7.79M | 0.49M | 21.80M | 0.65M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.30M | 0.34M | 0.64M | 0.60M | | 0.34M | 0.41M | 0.50M | 0.50M | 0.50M | 0.49M | 0.50M | 0.90M | 0.47M | 0.52M | 0.53M | 0.52M | 0.59M | 0.47M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.16M | 0.16M | 154.00 | 0.17M | 0.17M | 0.18M | 0.12M | 0.13M | 0.13M | 0.14M | 0.15M | 0.16M | 0.20M | 0.20M | 0.14M | 0.15M | 0.16M | 0.17M | 0.16M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.80M | 0.85M | 0.44M | 0.00M | 0.15M | -0.52M | 0.00M | 0.22M | 0.23M | 0.36M | 0.02M | 0.18M | 0.18M | -0.17M | 0.27M | 0.14M | 0.03M | 0.04M | 0.41M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | 0.01M | | 3.84M | 1.99M | | | | | 0.07M | 16.82M | 1.00M | | 1.82M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.07M | -0.02M | 0.07M | -0.07M | 0.04M | 0.08M | 0.04M | 0.01M | -0.00M | 0.01M | 0.21M | -0.20M | -0.01M | 0.07M | 0.00M | 0.05M | -0.16M | 0.06M | 0.80M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.19M | -6.98M | 6.62M | 10.31M | -1.87M | 0.32M | 8.29M | 15.84M | -6.45M | -3.66M | 7.16M | 11.90M | -6.09M | -4.28M | 14.61M | 6.37M | -2.18M | -1.95M | 15.19M | 8.25M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | 0.59M | 0.11M | 0.08M | 0.09M | 0.10M | 0.11M | 0.16M | -0.10M | 0.11M | 0.53M | 2.10M | 0.17M | 0.18M | -0.67M | 0.12M | 0.10M | -0.84M | 1.03M | -0.19M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.89M | 1.91M | 1.90M | 1.75M | 1.66M | 1.67M | 1.88M | 1.79M | 2.21M | 1.90M | 1.59M | 1.48M | 1.43M | 1.41M | 1.26M | 1.17M | 1.13M | 0.94M | 0.93M | 0.91M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 3.64M | -2.34M | -1.63M | -0.63M | 4.17M | 0.42M | -3.25M | -2.34M | 4.16M | 0.56M | -4.39M | -0.61M | 7.91M | -4.75M | -0.66M | -2.07M | 5.30M | -2.45M | -2.11M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36M | 0.96M | 1.13M | -0.09M | -0.01M | 0.16M | -0.32M | -0.10M | 0.04M | 0.51M | -0.92M | 0.36M | 0.32M | -0.24M | -0.13M | 0.21M | -0.28M | -0.37M | 0.10M | 0.46M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.78M | 4.55M | -4.81M | 0.07M | -2.16M | 3.02M | -2.47M | -1.79M | -0.82M | 0.45M | 2.77M | -0.37M | 0.33M | -3.11M | 1.18M | -2.99M | -0.24M | 2.04M | -0.61M | -0.55M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.53M | 0.83M | -0.80M | 0.58M | -0.48M | 1.00M | -0.85M | 0.58M | -0.56M | 0.76M | -0.64M | 0.63M | -0.73M | 0.54M | -1.10M | 0.20M | -0.52M | 0.69M | -0.35M | 0.23M |
|
Change in Net Loans (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | | | -0.71M | 0.01M | | 2.10M | 0.60M | 0.06M | 0.43M | 0.69M | 10.65M | 4.29M | 7.77M | | -6.08M | 4.94M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.07M | -27.82M | 78.99M | 7.98M | -7.89M | 36.85M | -32.70M | 0.20M | 8.80M | -4.68M | 1.50M | 0.71M | 15.54M | | -14.75M | 6.50M | -6.36M | 0.29M | -0.41M | 0.27M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.06M | 41.92M | 4.56M | 12.34M | | 0.10M | 7.14M | 44.40M | 70.20M | 73.75M | 1.62M | -0.01M | -0.09M | 310.45M | 9.96M | 71.60M | 3.98M | 9.99M | 9.39M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 1.57M | | 1.21M | 0.01M | | 0.04M | | 0.16M | | | | 0.05M | | | | 0.40M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.03M | | 0.01M | 1.57M | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.72M | -6.44M | -9.63M | -7.82M | -8.68M | -9.22M | -34.67M | 5.91M | 34.04M | 59.62M | 58.90M | -14.50M | -1.25M | 8.70M | 275.80M | 0.10M | 67.19M | 3.50M | -7.40M | 12.02M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.69M | 0.18M | 0.00M | 0.20M | -0.26M | 0.04M | 0.16M | 0.00M | -0.18M | 0.18M | 0.00M | 0.00M | 0.06M | 0.27M | | | | 0.35M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.75M | 14.36M | 112.00M | | 2.00M | 109.00M | 14.00M | 54.00M | 9.50M | 2.00M | 30.00M | 42.50M | 8.50M | | | | | 8.50M | 80.20M |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 1.94M | 0.02M | 0.02M | 0.02M | | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | |
|
Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | | | | | | | 14.59M | 47.10M | 6.74M | 3.74M | | | | | 0.74M | 23.52M | 13.56M | | |
|
Preferred Shares Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | | | | | 5.10M | | | | | | | | | | | | | | 68.20M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.77M | 4.77M | -13.92M | 3.37M | 4.10M | 4.16M | 0.07M | 4.06M | 3.79M | 3.71M | 2.90M | 3.71M | 3.71M | 3.71M | 50.45M | 2.97M | 3.45M | 3.22M | -38.93M | 11.20M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.00M | -5.37M | 11.81M | -16.56M | 14.15M | -1.92M | 25.16M | -17.18M | -28.59M | -61.13M | -66.62M | 3.34M | 6.86M | -2.07M | -220.07M | -63.26M | -35.59M | -39.15M | -11.97M | -11.82M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.09M | -18.79M | 8.80M | -14.07M | 3.60M | -10.83M | -1.22M | 4.58M | -1.00M | -5.17M | -0.57M | 0.74M | -0.48M | 2.34M | 70.35M | -56.79M | 29.42M | -37.60M | -4.18M | 8.45M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.26M | 20.84M | -72.38M | 2.33M | 6.02M | -36.53M | 40.99M | 15.63M | -15.24M | 1.02M | 5.65M | 11.19M | -21.63M | -4.28M | 29.37M | -0.13M | 4.18M | -2.25M | 15.60M | 7.98M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.09M | -18.79M | 8.80M | -14.07M | 3.60M | -10.83M | -1.22M | 4.58M | -1.00M | -5.17M | -0.57M | 0.74M | -0.48M | 2.34M | 70.35M | -56.79M | 29.42M | -37.60M | -4.18M | 8.45M |