|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 2.00M | 3.72M | -2.06M | -1.78M | -1.44M | 1.31M | 0.45M | -2.91M | -0.55M | -1.23M | 2.12M | -254.58M | 3.39M | 3.43M | -1.68M | -7.17M | 4.74M | 2.48M | 3.63M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.91M | 0.91M | 1.07M | 0.13M | 1.40M | 1.52M | 1.11M | -0.87M | 1.40M | 1.31M | 1.27M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.38M | 2.20M | 2.04M | 3.70M | 3.45M | 3.43M | 4.37M | 2.06M | 2.68M | 2.97M | 3.18M | 2.99M | 2.79M | 2.93M | 3.84M | 3.24M | 3.14M | 3.88M | 3.81M | 3.38M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.08M | 0.83M | -0.60M | -0.29M | 0.60M | 2.67M | -3.58M | | | -0.28M | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.03M | 28.00 | 0.02M | 0.01M | 0.01M | 10.00 | 0.03M | 20.00 | 25.00 | 27.00 | 0.03M | | | 12.00 | 0.01M | 4.00 | 62.00 | 65.00 |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.77M | 0.23M | 0.00M | 0.25M | 0.06M | 0.00M | 0.00M | 0.00M | -0.12M | 0.01M | 18.00 | 98.00 | 1.58M | -0.58M | 0.00M | 32.00 | 3.94M | -1.25M | | 0.13M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.86M | 32.30M | 37.09M | 37.60M | 18.26M | 1.98M | | 3.41M | 1.64M | 0.12M | | | 0.03M | | 0.23M | 0.29M | 0.11M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.52M | 9.59M | 4.43M | 15.90M | 9.30M | -2.81M | 10.56M | 7.72M | 12.52M | 9.94M | 9.78M | 11.54M | 12.88M | 10.74M | 5.27M | 18.13M | 12.66M | 1.89M | 8.22M | 18.75M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.15M | 7.25M | 7.22M | 7.18M | 7.97M | 4.96M | 4.06M | 4.55M | 4.39M | 6.14M | 4.55M | 4.53M | 4.45M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | 0.22M | 0.22M | 0.36M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.18M | 4.57M | 4.28M | 6.84M | 9.38M | 8.13M | 8.05M | 8.58M | 9.05M | 8.13M | 8.10M | 1.07M | 0.13M | 1.40M | 1.52M | 1.11M | -0.87M | 1.40M | 1.31M | 1.27M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.87M | -3.29M | 2.22M | 3.32M | 4.49M | 1.48M | 1.17M | -0.68M | 0.14M | -6.46M | 1.01M | -2.85M | 3.35M | -3.48M | 4.05M | -0.66M | 3.02M | -3.44M | 1.70M | 0.82M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.41M | 0.75M | 0.06M | -1.16M | 1.40M | 2.73M | 1.33M | 5.13M | 0.99M | 1.24M | -1.06M | -0.40M | -2.35M | 0.67M | -0.63M | 0.49M | -1.69M | 3.29M | 0.77M | -0.60M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | -0.48M | 0.31M | 1.44M | 0.10M | -0.20M | 0.45M | -1.58M | -0.21M | -0.54M | -0.77M | -0.35M | 1.56M | -0.39M | 0.20M | -1.73M | 1.53M | 0.21M | -1.21M | 0.12M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | 0.87M | -5.46M | 3.19M | 1.66M | -5.33M | -0.54M | 0.65M | 1.86M | -3.22M | 1.47M | 1.62M | -1.11M | -1.39M | -2.47M | 3.81M | 9.55M | -5.93M | -2.58M | 5.05M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.25M | 0.14M | 0.84M | 0.07M | 1.53M | 1.44M | 1.62M | -0.74M | -1.71M | 2.45M | -3.62M | 9.01M | -8.05M | 0.45M | -0.08M | -1.22M | 0.35M | 2.44M | -3.19M | 2.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 0.65M | 0.94M | 2.06M | 0.78M | 0.23M | 1.64M | 1.65M | 1.03M | 0.27M | 0.63M | 1.13M | 0.54M | 0.89M | 1.79M | 0.81M | 0.76M | 1.01M | 1.09M | 0.73M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.96M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.04M | -0.65M | -0.94M | -302.85M | -0.78M | -0.23M | -1.64M | -6.60M | -1.03M | -0.27M | -0.63M | -80.83M | 0.43M | -0.89M | -1.79M | -0.81M | -1.01M | -1.01M | -1.09M | -0.73M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.22M | 2.20M | 0.07M | 3.70M | -6.21M | 0.00M | 4.37M | 2.06M | 0.92M | 0.71M | 0.00M | 2.99M | 1.38M | 2.93M | 3.84M | 3.24M | 2.20M | 3.88M | 3.81M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.05M | 0.27M | 1.16M | 61.20M | -10.05M | -1.41M | -18.65M | -8.88M | -4.39M | -9.52M | -5.56M | 60.85M | -12.93M | -9.42M | -8.61M | -10.29M | -16.19M | -8.43M | -7.88M | -9.79M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.82M | 0.82M | 0.83M | 0.84M | 0.84M | 0.84M | 0.85M | 0.85M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.86M | 0.87M | 0.87M | 0.87M | 0.87M | 0.88M | 0.88M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.30M | 2.64M | -2.07M | -0.83M | -0.83M | -1.16M | -1.64M | 1.49M | -0.29M | -0.68M | -0.34M | 1.05M | -0.39M | -0.17M | 0.99M | -0.41M | 0.90M | 1.50M | -0.10M | 0.32M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.13M | 11.85M | 2.58M | -226.59M | -2.36M | -5.60M | -11.37M | -6.28M | 6.81M | -0.53M | 3.24M | -7.39M | -0.01M | 0.26M | -4.13M | 6.62M | -3.63M | -6.04M | -0.86M | 8.55M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.48M | 8.94M | 3.50M | 13.84M | 8.52M | -3.04M | 8.92M | 6.06M | 11.49M | 9.67M | 9.14M | 10.41M | 12.35M | 9.85M | 3.48M | 17.32M | 11.91M | 0.88M | 7.13M | 18.02M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.44M | 9.20M | 4.65M | -225.75M | -1.53M | -4.44M | -9.73M | -7.77M | 7.10M | 0.15M | 3.58M | -8.45M | 0.38M | 0.43M | -5.13M | 7.03M | -4.54M | -7.54M | -0.75M | 8.24M |