|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.85M | 33.82M | 0.23M | 0.26M | 3.54M | 9.89M | -0.07M | 17.25M | 2.06M | 8.42M | -0.21M | -0.68M | 3.95M | 8.56M | 1.94M | 1.55M | 3.80M | -12.78M | 4.36M | 1.95M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | 3.30M | 3.20M | 3.50M | 3.80M | 4.70M | 5.50M | 6.90M | 7.60M | 7.80M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.80M | 1.24M | 0.50M | 0.60M | 0.74M | 0.81M | 2.60M | 0.70M | 6.43M | 1.06M | 1.00M | 1.20M | 1.27M | 1.21M | 1.30M | 1.50M | 1.41M | 1.44M | 1.60M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 0.42M | | 0.03M | -0.46M | 0.55M | | | -0.55M | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.71M | -19.33M | 7.83M | | | 34.91M | 8.23M | 4.22M | | -27.13M | 12.21M | 13.32M | 15.26M | 15.76M | 11.84M | 13.18M | 17.57M | 15.50M | 13.68M | 16.04M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.84M | -14.27M | -14.64M | 4.12M | 7.06M | -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 | 0.21M | 20.12M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 4.57M | 22.07M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.37M | 0.42M | 0.40M | 0.42M | 0.42M | 0.42M | 0.40M | 0.37M | 0.42M | 0.42M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | | | | | | 0.02M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.02M | 0.04M | 0.04M | 0.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 7.21M | 7.37M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 17.95M | 21.11M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -1.50M | 1.59M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | 1.00M | -1.76M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.08M | -1.24M | -0.11M | -0.15M | -0.14M | -6.61M | -0.01M | 3.70M | 0.32M | 1.01M | -0.41M | 0.31M | 0.00M | 0.43M | -3.14M | 4.81M | 3.14M | 1.63M | -0.38M | 2.88M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 1.25M | -0.80M | -1.00M | 1.29M | 1.54M | -0.51M | 4.55M | -3.04M | -0.22M | | 5.22M | -3.21M | -2.01M | 0.23M | -1.30M | | 2.67M | -1.10M | 1.42M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.25M | 1.96M | 0.54M | -0.89M | -2.21M | 2.56M | 1.64M | -0.48M | -1.03M | -1.02M | 0.58M | -1.74M | -0.43M | 2.27M | 3.24M | 0.37M | 0.19M | 6.58M | -0.99M | -4.79M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.74M | -4.76M | 1.05M | -0.97M | -0.41M | 9.31M | 3.25M | 7.65M | -12.92M | 0.98M | -0.97M | 13.69M | 19.37M | 24.77M | -1.23M | 47.51M | 21.85M | 18.51M | 14.63M | 14.50M |
|
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.74M | 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 | -14.63M | -14.47M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.02M | | | 0.07M | 0.05M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -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 | -1.76M | 19.89M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -11.83M | 27.49M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.95M | 14.46M | -15.42M | 5.34M | 11.02M | -9.04M | -3.46M | 2.96M | 6.13M | 20.96M | -13.97M | -5.36M | -13.76M | 5.53M | -7.15M | -47.21M | 2.03M | 25.00M | -10.06M | 7.56M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | -11.83M | 27.49M |