|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 23.28M | 12.91M | 14.27M | 19.42M | 20.57M | 18.14M | 17.43M | 7.02M | 11.80M | 3.12M | 4.89M | 2.55M | 10.51M | -5.75M | -68.75M | -44.04M | -73.31M | -2.40M | -12.65M | -9.47M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 0.92M | 0.89M | 0.88M | 0.88M | 0.89M | 0.88M | 0.89M | 0.89M | 0.88M | 0.81M | 0.74M | 0.62M | 0.54M | 0.46M | 0.46M | 0.40M | 0.35M | 0.34M | 0.33M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | 1.60M | 2.00M | 2.20M | 2.32M | 2.53M | 2.24M | 2.61M | 2.15M | 2.55M | 0.52M | 1.18M | 1.48M | 1.56M | 1.90M | 1.90M | 1.40M | 2.28M | 4.70M | 1.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.52M | -0.05M | 0.06M | -10.42M | -0.64M | -1.96M | -1.29M | -4.68M | -1.77M | -0.50M | 1.03M | 0.75M | -0.84M | 0.44M | -8.46M | -6.09M | 7.81M | -0.06M | -0.02M | -0.03M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.00M | 0.02M | 0.12M | 0.17M | 0.00M | 0.17M | 0.17M | 0.21M | 0.00M | 0.18M | 0.10M | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.64M | 0.03M | 0.50M | -0.50M | -20.04M | 0.02M | 0.30M | 0.03M | -1.23M | 2.60M | | 0.20M | 0.14M | -0.04M | -0.04M | -0.04M | 0.13M | -0.16M | 0.78M | -0.83M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.26M | 0.12M | 0.05M | 0.12M | 0.08M | 0.98M | -0.04M | 0.41M | 0.18M | 0.07M | -0.12M | 0.01M | -0.06M | 0.76M | 0.24M | 0.29M | -0.03M | 0.01M | 1.00M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23M | 3.02M | 3.24M | 2.86M | 7.89M | 2.32M | 2.65M | 2.59M | 2.43M | 2.39M | 2.34M | 2.26M | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.57M | 0.46M | 3.00M | 19.22M | 26.77M | -5.30M | 28.95M | 40.22M | 17.76M | -2.21M | 0.46M | 20.51M | 3.17M | -0.31M | 1.80M | 0.66M | 16.75M | -7.83M | 15.89M | -8.72M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.96M | | | | | | 3.90M | 79.48M | 42.04M | 69.00M | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.10M | 1.18M | 1.30M | 1.31M | 1.30M | 1.22M | 1.27M | 1.32M | 1.30M | 1.32M | 1.41M | | 1.49M | 1.41M | 1.45M | | 1.45M | 1.33M | 1.19M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.01M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05M | 2.02M | 2.08M | 2.20M | 2.18M | 2.14M | 2.10M | 2.16M | 2.16M | 2.19M | 2.13M | 2.16M | 1.95M | 2.02M | 2.03M | 2.48M | 1.21M | 1.54M | 1.48M | 1.07M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.70M | 13.77M | 15.42M | 7.21M | 8.36M | 6.13M | -2.87M | -10.65M | -6.17M | -5.73M | -2.54M | -17.83M | -3.53M | -4.28M | 2.47M | -5.62M | -3.00M | -5.68M | -7.06M | -5.93M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52M | -0.67M | -5.72M | 8.73M | 19.65M | -3.77M | -0.99M | -14.64M | 14.09M | 0.16M | -0.66M | 2.96M | -4.36M | -1.28M | 2.02M | -3.50M | 1.55M | -0.61M | 7.17M | -1.67M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.38M | -0.54M | 3.67M | -2.10M | -3.09M | -7.69M | 1.54M | -20.71M | -3.17M | -0.73M | 4.21M | 0.10M | -0.33M | 0.95M | -0.21M | 0.81M | -1.01M | -0.16M | -0.27M | 0.26M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.98M | 0.14M | 0.14M | 0.20M | -1.14M | 0.01M | 0.03M | 0.04M | -1.74M | 3.03M | 0.27M | 0.34M | -7.38M | 0.19M | 1.35M | 4.25M | -5.71M | -0.58M | -0.91M | -0.31M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 1.02M | 1.27M | 0.32M | 0.34M | 0.71M | 0.46M | 0.28M | 0.57M | 0.55M | 0.34M | 0.14M | 0.12M | 0.27M | 1.74M | 0.42M | 0.29M | 0.12M | 0.32M | 0.10M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.23M | -0.26M | | | 0.00M | -0.00M | | | | | 12.31M | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.97M | | | 0.20M | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.98M | | | 2.97M | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.00M | -1.01M | -1.26M | -0.09M | -0.60M | 2.27M | -0.45M | -0.28M | 2.40M | -0.55M | -7.55M | -0.33M | -0.12M | -10.92M | -1.74M | -0.42M | -0.49M | -0.12M | -0.32M | -0.10M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.10M | | | | | | | | | | | | | 0.32M | 0.03M | -0.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -13.46M | -11.39M | 8.09M | -7.15M | -2.93M | -29.12M | -9.33M | -25.88M | -7.59M | -1.56M | -9.68M | -1.75M | -7.73M | -7.68M | -9.69M | -5.74M | -4.62M | -1.55M | -2.37M | -1.22M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.61M | 4.60M | 4.65M | 4.71M | 4.63M | 4.65M | 4.72M | 4.71M | 4.71M | 4.68M | 4.72M | 4.69M | 4.73M | 4.70M | 4.69M | 4.63M | 4.63M | 2.32M | 2.34M | 2.35M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | -0.56M | -1.09M | -0.42M | -0.96M | 0.49M | -2.30M | 0.39M | 0.31M | 0.13M | -0.05M | -0.37M | -0.26M | -0.35M | -1.80M | -0.20M | 2.01M | 0.88M | -0.91M | 3.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.62M | -12.49M | 8.73M | 11.56M | 22.28M | -31.65M | 16.87M | 14.46M | 12.88M | -4.19M | -16.82M | 18.06M | -4.94M | -19.27M | -11.43M | -5.70M | 13.65M | -8.63M | 12.29M | -7.05M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.58M | -0.56M | 1.72M | 18.89M | 26.43M | -6.00M | 28.50M | 39.95M | 17.19M | -2.76M | 0.12M | 20.37M | 3.04M | -0.57M | 0.06M | 0.24M | 16.46M | -7.95M | 15.57M | -8.83M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.88M | -11.93M | 9.82M | 11.97M | 23.24M | -32.14M | 19.17M | 14.07M | 12.57M | -4.32M | -16.77M | 18.43M | -4.69M | -18.92M | -9.63M | -5.50M | 11.64M | -9.51M | 13.21M | -10.04M |