|
Net Income (Quarter)
|
| | | | | | | | | | | | 1.12M | -2.35M | 1.16M | -2.60M | 4.99M | 3.69M | 2.00M | 2.92M | 4.46M | 4.53M | 5.06M | 6.09M | 6.66M | 6.53M | 8.52M | 7.98M | 6.89M | 10.38M | 10.29M | 10.90M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | 1.19M | 1.22M | 1.11M | 1.26M | 1.24M | 1.22M | 1.27M | 1.21M | 1.32M | 1.31M | 1.33M | 1.47M | 1.49M | 1.83M | 1.89M | 2.22M | 2.06M | 2.36M | 2.62M | 3.11M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | 2.57M | -4.25M | 0.63M | 4.19M | 5.51M | -7.24M | 1.37M | 1.30M | 6.69M | 3.47M | 1.44M | 1.85M | 12.90M | -8.41M | 12.95M | 0.90M | -7.07M | 2.16M | 2.52M | 19.44M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | -0.02M | -1.84M | 1.75M | -0.73M | -0.27M | 0.95M | 0.78M | 1.59M | 0.70M | 0.94M | 0.28M | -0.92M | -0.65M | 0.10M | 0.92M | -1.67M | -1.96M | 0.52M | 1.59M | -0.30M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | 0.62M | 0.10M | 0.28M | -0.16M | 0.66M | 0.15M | 0.20M | 0.27M | 0.03M | 0.24M | 0.21M | 0.17M | 0.28M | 0.19M | 0.20M | 0.23M | 0.33M | 0.32M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | -1.26M | -5.16M | -4.07M | 8.97M | 8.07M | -3.93M | 9.00M | 6.54M | 12.38M | 5.18M | 0.55M | 10.49M | 7.69M | 20.57M | -21.23M | 34.64M | 13.92M | 20.96M | -3.40M | 21.83M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.62M | -0.45M | 0.22M | 0.21M | 0.21M | 0.24M | 0.30M | 0.29M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | 1.20M | 1.24M | 1.15M | 1.28M | 1.25M | 1.22M | 1.28M | 1.21M | 1.32M | 1.31M | 1.33M | 1.47M | 1.49M | 1.83M | 1.89M | 2.22M | 2.06M | 2.36M | 2.62M | 3.11M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | 1.35M | 0.63M | 3.16M | -3.57M | -1.33M | 2.10M | -3.17M | 5.80M | 2.93M | 1.79M | 10.48M | 4.95M | 8.10M | -2.44M | 13.88M | 0.93M | 0.59M | 8.75M | 0.04M | 7.72M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | 1.45M | 0.61M | 0.37M | 1.43M | -0.14M | 0.71M | -0.77M | 0.04M | -0.13M | -0.98M | 2.41M | 2.39M | 0.40M | 2.85M | 0.00M | 0.55M | 2.46M | 2.79M | -2.56M | 2.73M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | 0.37M | 7.21M | -0.79M | 0.76M | 1.31M | -1.48M | -2.79M | 2.35M | 1.81M | -2.19M | -3.00M | 7.40M | -1.57M | 11.68M | -16.27M | 15.04M | 6.19M | 3.82M | -23.82M | 20.17M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | 0.02M | | | | 0.18M | 0.67M | 0.04M | 3.27M | -3.31M | 7.35M | 1.90M | 1.17M | -0.84M | 11.82M | 0.04M | 7.31M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | -0.36M | -2.24M | 4.67M | 2.38M | -5.62M | 6.00M | -4.32M | -1.29M | -5.78M | 3.62M | 1.30M | 1.61M | -1.51M | 4.21M | 7.34M | -6.27M | -1.50M | 12.70M | 0.05M | 10.78M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | 3.58M | -3.41M | 2.39M | 5.47M | 2.56M | -9.15M | 0.57M | -0.16M | 0.28M | -0.36M | 0.12M | -0.06M | 1.56M | 7.36M | 1.96M | -1.88M | 8.40M | 3.56M | 0.53M | 6.34M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | 0.75M | | | 0.78M | 8.90M | 0.45M | | 7.26M | 4.40M | 9.71M | 11.68M | 5.00M | 31.74M | | 47.62M | | 9.20M | 147.20M | | 2.09M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | -2.59M | -2.05M | -2.58M | -6.17M | -11.43M | -4.06M | -2.33M | -8.90M | -6.35M | -12.65M | -23.64M | -9.64M | -33.01M | -4.40M | -50.30M | -10.05M | -14.60M | -153.02M | -5.38M | -39.92M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | 0.88M | | 0.09M | 0.27M | 0.61M | -0.97M | 0.20M | 0.25M | -0.45M | | 0.49M | 0.82M | -1.45M | 0.99M | -0.39M | 1.22M | -0.83M | 1.20M | 1.27M | 1.16M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | 4.68M | 8.70M | 5.09M | -3.23M | 3.11M | 7.12M | -5.80M | 2.25M | -5.48M | 10.14M | 19.75M | -0.53M | 26.73M | 3.61M | 52.51M | -15.43M | -11.38M | 146.75M | -3.33M | 28.45M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | 0.83M | 1.48M | -1.56M | -0.43M | -0.24M | -0.88M | 0.87M | -0.11M | 0.55M | 2.68M | -3.34M | 0.32M | 1.42M | 19.78M | -19.02M | 9.16M | -12.05M | 14.69M | -12.11M | 10.36M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | -4.84M | -1.74M | -6.46M | 3.50M | 5.51M | 5.22M | 8.43M | 6.70M | 12.10M | 5.54M | 0.42M | 10.55M | 6.13M | 13.21M | -23.19M | 36.52M | 5.52M | 17.40M | -3.94M | 15.49M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | 0.83M | 1.48M | -1.56M | -0.43M | -0.24M | -0.88M | 0.87M | -0.11M | 0.55M | 2.68M | -3.34M | 0.32M | 1.42M | 19.78M | -19.02M | 9.16M | -12.05M | 14.69M | -12.11M | 10.36M |