|
Net Income (Quarter)
|
0.57M | 9.97M | 4.52M | 1.61M | 3.05M | 9.38M | 4.07M | 5.98M | 7.94M | 7.20M | 6.15M | 4.54M | 9.19M | 10.68M | 9.14M | 4.18M | 6.48M | 9.23M | 9.26M | 5.86M | 6.82M | 11.05M | 7.60M | 7.19M |
|
Depreciation and Depletion (Quarter)
|
| | 2.23M | 2.47M | 2.46M | 2.47M | 2.53M | 2.56M | 2.58M | 2.56M | 2.60M | -3.24M | 1.51M | 1.15M | 1.53M | 3.34M | 1.61M | 1.61M | 1.10M | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | 0.24M | 0.85M | 0.94M | 0.61M | 0.56M | 0.60M | 0.27M | 0.28M | 0.22M | 0.25M | 0.03M | 0.38M | 0.94M | 0.40M | 0.35M | 0.35M | 0.45M | 0.25M | 0.14M |
|
Gains from Investment Securities (Quarter)
|
0.08M | -0.08M | 2.40M | 0.10M | | | | | 0.20M | 0.67M | 6.20M | 1.23M | | | 0.31M | -0.31M | | -0.53M | 0.03M | | 0.13M | 0.28M | 0.40M | 0.04M |
|
Asset Writedowns and Impairment (Quarter)
|
0.04M | 0.06M | -0.10M | 0.32M | | | | | 0.48M | 0.04M | -0.07M | -0.43M | | -0.41M | -0.27M | -0.04M | -0.01M | | | 0.26M | 0.22M | | | 0.09M |
|
Cash from Operations (Quarter)
|
1.50M | 7.24M | 3.56M | 2.25M | 4.50M | -7.19M | 1.44M | 9.93M | -11.43M | 3.68M | 20.25M | 16.98M | 14.19M | 16.87M | 12.04M | 10.29M | 6.56M | 13.70M | 19.48M | 8.25M | 7.73M | 9.75M | 0.98M | 15.36M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | 0.65M | 1.14M | 1.11M | 0.93M | 1.00M | 1.28M | 1.34M | 1.35M | 1.47M | 2.00M | 2.01M | 2.15M | 2.25M | 2.65M | 2.66M | 2.67M |
|
Amortization of Deferred Charges (Quarter)
|
-0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.03M | -0.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
1.89M | 3.30M | 2.23M | 2.47M | 2.46M | 2.48M | 2.53M | 2.57M | 2.58M | 2.56M | 2.60M | 2.65M | 2.63M | 2.72M | 2.71M | 2.73M | 2.63M | 1.61M | 1.10M | 2.69M | 2.69M | 1.14M | 1.18M | 2.76M |
|
Change in Receivables (Quarter)
|
2.01M | -1.37M | 1.82M | 0.41M | 1.74M | 7.02M | 0.68M | -0.50M | 11.06M | -4.21M | -1.78M | -6.92M | 2.41M | -0.35M | 1.34M | -6.26M | 2.34M | 3.72M | 0.26M | -6.88M | 5.89M | 3.71M | 1.62M | -1.39M |
|
Change in Inventory (Quarter)
|
1.19M | 7.13M | 4.87M | 0.65M | -3.05M | 16.18M | -1.91M | -0.38M | 19.34M | 8.18M | -12.26M | 0.95M | 0.21M | 7.42M | -3.98M | 0.17M | 8.08M | 1.06M | -8.23M | 0.04M | 9.19M | 9.22M | -4.53M | -1.94M |
|
Change in Account Payables (Quarter)
|
0.47M | -3.25M | 3.95M | -1.24M | -2.88M | 7.17M | -5.33M | -1.99M | -0.74M | 5.60M | -2.00M | 0.08M | -1.98M | 4.17M | -4.57M | 3.08M | -0.01M | -1.43M | 6.96M | -7.71M | 1.93M | 2.92M | -4.85M | 7.80M |
|
Change in Accured Expenses (Quarter)
|
0.58M | -0.28M | 0.77M | -0.77M | -0.16M | -0.21M | 0.01M | 3.22M | 1.53M | -1.52M | 0.23M | -0.09M | -1.13M | 1.43M | -0.45M | 0.72M | 0.15M | -0.21M | 2.23M | -2.22M | 1.31M | -0.64M | 1.98M | -2.75M |
|
Change in Taxes (Quarter)
|
| | 3.09M | -3.07M | -0.04M | | 0.11M | -0.02M | 1.89M | -1.98M | 0.20M | -0.20M | 1.78M | -1.58M | 7.81M | 3.75M | | | 6.42M | 4.55M | 2.12M | -2.04M | 8.01M | -8.16M |
|
Other Working Capital Changes (Quarter)
|
-0.00M | 0.09M | -0.09M | -0.12M | -0.00M | -3.10M | 3.34M | -0.24M | -0.67M | 0.74M | 2.19M | -2.23M | -0.01M | -0.29M | -0.18M | 0.94M | 0.19M | -0.64M | 0.02M | -2.35M | -0.26M | -4.39M | 4.66M | -0.04M |
|
Capital Expenditures (Quarter)
|
2.25M | 25.14M | 0.23M | -27.60M | 0.27M | 0.68M | 2.99M | 0.23M | 0.82M | 0.79M | 0.39M | -1.81M | 1.16M | 0.66M | -1.75M | 2.76M | 0.16M | 0.26M | -0.29M | 0.81M | 0.11M | -0.07M | 0.48M | 0.24M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | 0.01M | | | | | | | 0.04M | 0.04M | 0.00M | 0.03M | 0.00M | 0.58M | 0.24M | 0.02M | 0.07M | 0.03M | 0.02M | 0.06M | 0.42M | 0.13M | 0.91M |
|
Acquisitions (Quarter)
|
| | | | 0.90M | -0.01M | 0.01M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | 10.00M | 13.00M | 5.14M | 11.27M | 22.19M | 10.25M | 12.74M | 5.46M | 6.54M | 19.91M |
|
Cash from Investing Activities (Quarter)
|
-3.01M | -27.96M | -3.16M | -3.22M | -2.09M | -2.75M | -3.80M | -4.64M | -4.79M | -7.56M | -4.23M | -1.27M | -14.69M | -14.63M | 7.98M | -8.83M | -7.95M | -0.52M | 10.29M | -7.67M | 3.53M | -2.37M | 4.28M | 19.95M |
|
Cash from Financing Activities (Quarter)
|
2.97M | 21.02M | -0.90M | -0.65M | -1.90M | 16.66M | -3.64M | -0.48M | 16.56M | 0.56M | -11.99M | -7.20M | 7.68M | -7.20M | -10.11M | -6.54M | -8.54M | -7.01M | -10.17M | -7.89M | -10.37M | -9.30M | -11.79M | -21.45M |
|
Dividends Paid - Common (Quarter)
|
| | | -0.00M | | | | | | | | | | | 16.92M | -16.92M | 2.33M | | | 28.69M | 9.02M | 9.03M | -18.05M | 36.10M |
|
Change in Cash (Quarter)
|
1.46M | 0.30M | -0.50M | -1.62M | 0.51M | 6.72M | -6.00M | 4.80M | 0.34M | -3.32M | 4.03M | 8.51M | 7.18M | -4.97M | 9.90M | -5.09M | -9.93M | 6.17M | 19.59M | -7.32M | 0.89M | -1.92M | -6.53M | 13.86M |
|
Free Cash Flow (Quarter)
|
-0.75M | -17.89M | 3.33M | 29.84M | 4.23M | -7.88M | -1.55M | 9.70M | -12.25M | 2.89M | 19.85M | 18.79M | 13.03M | 16.21M | 13.78M | 7.53M | 6.40M | 13.44M | 19.77M | 7.44M | 7.62M | 9.82M | 0.50M | 15.12M |
|
Net Cash Flow (Quarter)
|
1.46M | 0.30M | -0.50M | -1.62M | 0.51M | 6.72M | -6.00M | 4.80M | 0.34M | -3.32M | 4.03M | 8.51M | 7.18M | -4.97M | 9.90M | -5.09M | -9.93M | 6.17M | 19.59M | -7.32M | 0.89M | -1.92M | -6.53M | 13.86M |