|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.57M | -4.24M | -10.90M | -8.97M | 23.35M | -1.03M | -12.08M | -1.94M | 0.88M | -5.77M | -21.25M | 2.83M | 38.70M | -3.56M | 0.92M | 0.62M | 2.04M | -11.76M | -2.58M | -5.92M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 1.89M | 4.82M | 3.70M | 2.14M | 1.23M | 1.38M | 1.47M | 2.58M | 1.87M | 1.83M | 1.85M | 2.63M | 1.85M | 1.79M | 1.92M | 2.79M | 2.05M | 2.04M | 2.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | | -0.06M | | | | 0.02M | | | | 0.76M | 0.33M | 0.84M | -0.53M | -0.97M | 0.47M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.84M | 1.84M | 1.09M | -0.07M | 2.52M | | -2.69M | -0.28M | 1.66M | 0.02M | -2.18M | -0.06M | 0.06M | -0.21M | -0.24M | 1.59M | -2.03M | 2.06M | -2.56M | 0.89M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.36M | | | | | 10.42M | | | | 11.30M | | | | | | | | | 3.64M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.00M | 35.46M | 15.76M | 25.50M | 61.40M | 48.78M | 33.93M | 32.01M | 47.05M | 44.11M | 30.47M | 28.15M | 50.33M | 55.66M | 32.19M | 25.85M | 48.84M | 45.80M | 28.54M | 28.10M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.40M | 1.11M | 1.41M | 0.40M | 0.40M | 1.47M | 1.40M | 0.40M | 0.40M | 1.53M | 1.62M | 0.40M | 0.40M | 1.70M | 1.67M | 0.40M | 0.40M | 1.60M | 2.00M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.59M | 25.89M | 26.18M | 36.27M | 37.90M | 37.30M | 37.70M | 36.91M | 37.51M | 37.88M | 38.62M | 36.80M | 36.46M | 36.71M | 36.47M | 37.23M | 37.26M | 37.63M | 37.49M | 36.77M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.57M | 0.27M | 13.73M | -6.46M | 2.49M | -2.50M | 3.06M | -1.96M | 2.10M | -2.86M | 6.64M | -0.02M | -7.24M | -2.10M | 4.94M | -0.89M | -3.44M | -1.64M | 6.26M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36M | 1.33M | -0.20M | 0.90M | -1.07M | -0.07M | -0.19M | -0.04M | -0.11M | 1.16M | -1.39M | 2.06M | -2.12M | 0.86M | 1.72M | -0.76M | -0.68M | 2.48M | -0.81M | -0.82M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.35M | 6.09M | -0.20M | 15.03M | 10.66M | 7.97M | -14.32M | -3.07M | -1.27M | 6.94M | -0.57M | -2.47M | 1.47M | 10.40M | -11.52M | -4.22M | 2.16M | 10.54M | -12.32M | 3.48M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.71M | -1.24M | 4.49M | 9.05M | -1.17M | -3.05M | -6.67M | -0.39M | -3.47M | -2.79M | 7.28M | 8.32M | -3.06M | -0.40M | -3.82M | 6.15M | -1.48M | 0.32M | -7.14M | 7.57M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.92M | 4.16M | 9.70M | 10.35M | 14.93M | 23.49M | 27.70M | 24.09M | 18.80M | 20.14M | 26.55M | 18.12M | 20.89M | 22.52M | 27.78M | 15.72M | 18.85M | 21.82M | 19.09M | 11.94M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.63M | | 7.54M | 9.04M | 83.12M | | 17.27M | 1.24M | 0.00M | 0.06M | 38.37M | 12.01M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.30M | -39.34M | -22.36M | -284.82M | 50.05M | -22.64M | -33.11M | -25.41M | -35.32M | -23.61M | -17.62M | -9.99M | 60.64M | -16.97M | -105.19M | -16.87M | -22.23M | -22.69M | 18.40M | 0.07M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 77.00M | -76.61M | 2.35M | 2.59M | 0.35M | 201.16M | 0.03M | 0.63M | 7.40M | 12.30M | -9.95M | 0.08M | 0.14M | 2.74M | 19.54M | 0.41M | 5.02M | 4.79M | -9.28M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.09M | 10.88M | 18.38M | 277.60M | -80.62M | -80.95M | -30.26M | 3.42M | -13.15M | -24.34M | -31.66M | 6.42M | -130.68M | -32.30M | 62.32M | -1.00M | -34.71M | -23.93M | -53.14M | -18.95M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.75M | -7.46M | | | 66.63M | -53.00M | -3.58M | 0.79M | 11.46M | 7.35M | -0.77M | | 9.40M | 4.62M | 22.85M | 0.43M | 11.17M | 17.76M | -10.56M | 4.63M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.78M | 7.00M | 11.77M | 18.29M | 30.83M | -54.81M | -29.44M | 10.02M | -1.42M | -3.83M | -18.81M | 24.58M | -19.71M | 6.40M | -10.68M | 7.97M | -8.11M | -0.82M | -6.19M | 9.22M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.08M | 31.30M | 6.07M | 15.16M | 46.46M | 25.29M | 6.24M | 7.92M | 28.25M | 23.98M | 3.92M | 10.03M | 29.43M | 33.14M | 4.41M | 10.13M | 29.99M | 23.98M | 9.46M | 16.16M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.78M | 7.00M | 11.77M | 18.29M | 30.83M | -54.81M | -29.44M | 10.02M | -1.42M | -3.83M | -18.81M | 24.58M | -19.71M | 6.40M | -10.68M | 7.97M | -8.11M | -0.82M | -6.19M | 9.22M |