|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.56M | 9.54M | 4.79M | 11.33M | 6.82M | 0.32M | 15.77M | 11.67M | 8.25M | -5.05M | 23.51M | 15.31M | -1.79M | 14.03M | 11.92M | 17.23M | -32.37M | 42.95M | 31.24M | 26.06M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.60M | 2.50M | 2.60M | 2.90M | 2.40M | 2.60M | 2.60M | 2.50M | 2.40M | 2.50M | 3.10M | 2.90M | 3.00M | 3.10M | 2.90M | 3.20M | 3.20M | 3.40M | 3.20M | 3.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.30M | 2.40M | 1.86M | 2.40M | 2.37M | 2.39M | 2.06M | 2.06M | 2.35M | 2.38M | 2.19M | 2.48M | 2.11M | 2.23M | 2.34M | 3.74M | 2.54M | 2.60M | 3.12M | 2.76M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 3.88M | | | | 4.91M | 0.04M | -0.00M | -4.25M | -0.61M | -0.12M | -3.36M | 1.87M | -1.33M | -1.47M | -13.71M | 31.12M | 3.26M | 0.61M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.23M | | -0.20M | -0.40M | 5.72M | | | | | 2.75M | | | | 2.12M | | | 0.50M | 4.58M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.34M | -23.11M | 31.38M | -30.18M | 9.02M | -9.90M | 22.89M | -16.29M | 7.40M | 2.94M | 49.45M | -26.03M | 16.32M | 4.31M | 36.20M | 27.50M | 28.79M | 71.29M | 17.39M | 43.73M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.60M | 0.54M | 0.56M | 0.56M | 0.55M | 0.55M | 0.53M | 0.54M | 0.54M | 0.54M | 0.46M | 0.34M | 0.21M | 0.50M | 0.12M | 0.12M | 0.12M | -0.06M | 0.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.69M | 3.66M | 3.71M | 4.15M | 3.62M | 3.79M | 3.76M | 3.72M | 3.60M | 3.25M | 3.78M | 3.53M | 0.72M | 1.58M | 3.60M | 3.88M | 1.58M | 1.14M | 3.87M | 3.81M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.96M | 18.22M | -4.09M | 27.22M | 31.59M | 16.23M | 3.67M | 20.63M | 38.95M | -0.06M | 15.03M | 27.01M | 21.05M | 9.85M | 3.90M | -2.24M | 18.00M | -21.01M | 0.03M | 15.17M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.16M | -1.29M | -0.73M | -1.20M | -1.28M | -0.82M | -1.55M | -0.94M | -0.25M | -0.79M | -0.71M | -0.44M | -0.18M | -0.81M | -0.30M | 0.53M | 0.08M | -0.15M | -0.41M | -0.91M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.98M | -30.17M | 33.51M | -3.05M | -2.47M | -15.72M | -2.62M | 0.71M | -1.17M | -15.66M | 20.30M | -16.82M | 1.12M | 2.88M | 22.02M | -5.51M | 7.76M | -2.38M | -19.03M | -3.12M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.50M | -2.60M | -8.42M | -3.76M | -1.27M | 1.66M | 5.57M | 2.14M | 2.72M | -0.32M | -3.97M | -2.07M | -0.85M | 0.22M | 3.89M | 1.21M | -8.21M | -16.95M | -6.68M | 8.02M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.97M | 3.49M | -23.46M | 2.46M | -1.95M | -6.69M | 3.83M | 0.34M | -0.58M | -0.73M | -11.77M | -3.35M | 6.84M | 0.01M | -4.21M | 4.05M | -4.90M | 4.45M | -3.99M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 2.11M | 1.49M | 1.41M | 1.17M | 1.56M | 1.07M | 1.01M | 1.09M | 1.88M | 1.43M | 2.20M | 1.31M | 1.40M | 1.43M | 1.74M | 1.36M | 1.34M | 1.38M | 1.40M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.12M | 0.01M | 0.15M | 0.05M | -0.01M | 0.21M | 0.06M | 0.03M | 0.04M | | 0.03M | 0.12M | 0.04M | 0.02M | 0.03M | 0.05M | 0.01M | 0.02M | 0.06M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.00M | | 18.00M | 0.11M | | | | | | | | | | | | 7.29M | | | -0.13M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00M | 0.30M | 14.33M | 1.52M | 8.00M | 0.30M | 0.57M | 0.21M | 1.20M | 0.60M | 0.05M | 16.60M | 11.40M | 15.10M | 23.81M | 0.10M | 0.10M | 7.90M | 15.11M | 1.68M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.41M | -3.20M | -8.67M | -1.38M | 5.53M | -1.29M | -0.29M | -0.74M | 0.11M | -1.27M | -1.38M | 11.72M | -27.75M | 0.29M | 21.80M | -14.47M | -2.35M | -2.75M | 8.56M | -11.55M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.99M | -18.69M | -31.49M | -6.34M | -15.77M | -0.87M | -15.96M | 6.91M | 5.00M | 0.98M | -25.05M | 13.97M | -13.00M | -6.01M | -26.01M | -8.78M | -7.67M | -27.27M | -19.60M | -26.68M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.56M | 15.64M | 15.55M | 15.70M | 15.79M | 15.89M | 15.98M | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | -45.01M | -8.79M | -37.90M | -1.22M | -12.05M | 6.65M | -10.13M | 12.51M | 2.65M | 23.02M | -0.35M | -24.44M | -1.41M | 31.99M | 4.25M | 18.76M | 41.28M | 6.35M | 5.50M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.10M | -25.22M | 29.89M | -31.59M | 7.84M | -11.46M | 21.82M | -17.30M | 6.32M | 1.06M | 48.01M | -28.23M | 15.01M | 2.91M | 34.78M | 25.76M | 27.43M | 69.96M | 16.01M | 42.33M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | -45.01M | -8.79M | -37.90M | -1.22M | -12.05M | 6.65M | -10.13M | 12.51M | 2.65M | 23.02M | -0.35M | -24.44M | -1.41M | 31.99M | 4.25M | 18.76M | 41.28M | 6.35M | 5.50M |