|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.53M | 2.46M | 3.85M | 35.29M | 0.27M | 0.26M | 3.54M | 9.89M | -0.11M | 17.23M | 2.05M | -27.21M | -0.21M | -0.68M | 3.95M | 4.59M | 1.94M | 1.55M | 3.80M | 12.70M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.30M | 3.20M | 3.50M | 3.80M | 4.70M | 5.50M | 6.90M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.80M | 0.80M | 0.80M | 1.24M | 0.50M | 0.60M | 0.74M | 0.81M | 2.60M | 0.70M | 1.85M | 1.06M | 1.00M | 1.20M | 1.27M | 1.21M | 1.30M | 1.50M | 1.41M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 0.78M | 1.61M | 8.37M | 0.06M | | | 0.70M | | | | 1.63M | 0.42M | | 0.03M | -2.70M | 0.55M | | | 3.41M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.50M | 0.50M | 0.51M | 0.73M | 0.80M | 0.80M | 0.80M | 0.69M | 0.86M | 0.86M | 0.86M | 0.76M | 0.85M | 0.87M | 0.90M | 0.45M | 0.50M | 0.52M | 0.52M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | 0.08M | 0.08M | 0.76M | 0.08M | 0.08M | | 0.86M | -0.92M | 0.75M | 0.75M | 17.99M | | 0.45M | 0.46M | 1.05M | 0.33M | | | 0.62M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.18M | 6.93M | 8.71M | -19.12M | 7.83M | | | 10.03M | 8.23M | 10.35M | | 37.42M | 12.21M | 13.32M | 15.26M | 15.76M | 11.84M | 13.18M | 17.57M | 15.50M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.79M | | | -14.27M | -14.64M | | | -8.29M | -0.10M | -6.63M | -8.86M | 15.15M | -14.72M | 9.02M | 1.65M | 23.46M | -10.32M | -1.26M | 20.08M | 30.81M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.30M | 9.37M | 16.68M | 9.70M | -14.37M | 4.38M | 10.60M | 0.27M | -0.21M | 10.62M | -6.79M | 21.95M | -14.93M | 8.34M | 5.61M | 30.30M | -8.38M | 0.30M | 23.88M | 43.51M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.37M | 0.42M | 0.40M | 0.40M | 0.42M | 0.42M | 0.40M | 0.45M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.05M | 0.04M | | | | | | | | | | 0.02M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.02M | 0.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.90M | 1.79M | 1.93M | 1.52M | 1.53M | 1.53M | 1.56M | 1.74M | 1.25M | 1.68M | 1.72M | 1.94M | 2.60M | 2.90M | 2.81M | 3.02M | 3.35M | 4.29M | 5.04M | 6.48M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.37M | 8.51M | 8.24M | 4.38M | 13.38M | 8.46M | 10.63M | 16.17M | 8.66M | 8.26M | 22.32M | 6.52M | 16.86M | 16.12M | 27.57M | 5.44M | 13.29M | 17.51M | 23.12M | -0.27M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.66M | -0.17M | -0.43M | -0.08M | 0.44M | -0.37M | -0.10M | 0.02M | -0.08M | 0.38M | 0.01M | -0.53M | -0.07M | 0.37M | 0.42M | -0.66M | 2.11M | -1.41M | 0.89M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | -4.21M | 3.24M | -3.49M | 0.19M | 1.11M | 2.50M | -5.83M | 2.39M | 3.26M | 0.73M | -1.33M | -5.56M | 5.09M | 9.34M | 2.71M | -8.07M | -1.70M | 6.91M | -6.44M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.98M | 4.12M | 0.94M | -0.11M | -0.11M | -0.15M | -0.14M | -6.61M | -0.01M | 3.70M | -3.82M | 5.15M | -0.41M | 0.31M | 0.00M | 0.43M | -3.14M | 4.81M | 3.14M | -2.16M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.65M | -0.03M | 1.25M | -0.80M | -1.00M | 1.29M | 1.54M | -0.51M | 4.55M | -3.04M | -0.22M | 0.55M | 4.67M | -8.05M | 1.07M | 0.23M | 2.57M | -1.36M | 0.17M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.21M | 1.94M | 0.55M | 1.96M | -4.21M | 3.87M | -2.21M | 1.30M | 1.64M | -2.86M | -1.08M | 5.06M | 0.58M | -1.74M | -2.77M | 4.61M | -1.78M | -0.76M | 5.40M | 10.67M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 2.30M | 1.74M | 2.28M | 1.05M | 2.53M | 3.47M | 1.93M | 3.25M | 7.65M | 17.78M | 12.01M | 1.68M | 11.04M | 19.37M | 24.77M | 19.89M | 26.39M | 21.85M | 18.51M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.38M | 0.01M | 2.40M | -0.02M | | | 33.31M | | | 9.72M | | 0.18M | | 0.25M | 0.26M | -0.01M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.34M | | | | 9.89M | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.22M | -2.30M | -1.74M | 43.10M | -1.04M | -0.15M | -3.47M | -16.69M | -3.25M | 16.07M | -17.78M | 12.33M | 8.03M | -11.04M | -19.19M | -24.77M | -19.64M | -26.13M | -21.86M | -18.57M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.02M | | | 0.07M | 0.05M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.77M | -0.80M | -0.80M | -16.64M | -2.30M | -2.84M | -4.50M | -2.91M | -2.33M | -0.61M | | | -3.59M | -0.08M | 0.56M | -0.22M | -2.60M | 13.88M | -5.24M | -9.90M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.30M | 0.30M | 0.31M | 0.30M | 0.30M | 0.30M | 0.20M | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.28M | 6.26M | 14.14M | 36.16M | -17.71M | 1.39M | 2.63M | -19.33M | -5.80M | 26.08M | -24.57M | 34.28M | -10.49M | -2.79M | -13.03M | 5.31M | -30.62M | -11.95M | -3.22M | 15.04M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.52M | 7.07M | 14.95M | 7.42M | -15.42M | 1.85M | 7.13M | -1.66M | -3.46M | 2.96M | -24.57M | 9.93M | -16.62M | -2.71M | -13.76M | 5.53M | -28.27M | -26.09M | 2.03M | 25.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.28M | 6.26M | 14.14M | 36.16M | -17.71M | 1.39M | 2.63M | -19.33M | -5.80M | 26.08M | -24.57M | 34.28M | -10.49M | -2.79M | -13.03M | 5.31M | -30.62M | -11.95M | -3.22M | 15.04M |