|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.66M | 6.73M | 8.14M | 14.20M | 10.27M | 6.44M | -0.11M | 5.61M | 5.13M | 5.38M | -0.04M | 4.92M | 4.96M | 4.47M | 2.68M | 4.22M | 3.15M | 1.70M | -0.11M | 0.53M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.29M | 0.29M | 0.28M | 0.30M | 0.31M | 0.30M | 0.30M | 0.43M | 0.37M | -0.98M | 0.41M | 0.45M | 0.43M | 0.43M | 0.46M | 0.50M | 0.48M | -1.30M | 0.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.34M | 0.32M | 0.23M | 0.28M | 0.28M | 0.36M | 0.31M | 0.38M | 0.35M | 0.58M | 0.35M | 0.48M | 0.54M | 0.54M | 0.45M | 0.40M | 0.35M | 0.62M | 0.52M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.38M | 0.45M | 1.80M | 0.79M | 0.80M | -0.74M | 0.30M | 0.82M | 0.46M | 0.09M | 0.17M | 0.58M | 0.74M | 0.52M | 0.29M | 0.60M | 0.61M | 0.45M | 0.05M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.02M | | 0.05M | 0.05M | 0.05M | 0.01M | 0.06M | 0.06M | 0.08M | | 0.08M | 0.08M | 0.10M | | 0.08M | 0.08M | 0.14M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | -0.72M | 0.03M | 0.01M | 0.01M | -0.10M | 0.03M | 0.25M | 0.08M | 0.02M | 0.15M | 0.37M | 0.07M | 0.05M | | 0.14M | 2.32M | -1.06M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | 2.36M | 2.05M | 1.82M | 1.77M | 1.49M | 2.86M | 2.55M | 4.00M | 3.73M | 3.29M | 2.94M | 4.45M | 3.91M | 3.38M | 2.92M | 2.54M | 2.19M | 3.77M | 3.26M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.55M | 19.69M | 22.64M | -23.55M | 16.99M | 14.26M | 15.69M | -25.52M | 15.63M | 16.14M | 14.73M | -24.09M | 15.98M | 13.29M | 16.41M | -24.71M | 13.85M | 14.60M | 14.87M | -30.73M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 0.98M | 0.98M | 0.96M | 0.97M | 0.98M | 0.98M | 0.96M | 1.06M | 1.00M | 1.00M | 1.02M | 1.06M | 1.03M | 1.03M | 1.04M | 1.08M | 1.06M | -0.76M | 1.09M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | 0.50M | -2.30M | 1.45M | 0.29M | 0.83M | -2.15M | 1.23M | 0.14M | -0.07M | -0.91M | 2.69M | -0.46M | 1.38M | -0.52M | -0.15M | 0.98M | -0.31M | -1.58M | -1.42M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.78M | 18.13M | -4.78M | -5.96M | -14.96M | 10.08M | 8.87M | -31.67M | 31.96M | -15.21M | 14.90M | 0.90M | -0.22M | -0.73M | 0.03M | -30.78M | 31.77M | -11.56M | 12.72M | -33.19M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | -0.24M | 3.10M | 1.20M | 1.13M | 1.21M | -0.77M | 0.03M | 0.95M | 1.11M | -1.93M | 1.19M | 1.20M | 1.22M | -3.56M | 1.25M | -0.05M | 0.20M | 1.24M | 1.38M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.23M | 0.28M | 0.03M | 0.26M | 0.38M | 0.29M | 1.06M | 1.58M | 0.71M | 0.52M | 0.60M | 0.35M | 0.38M | 0.36M | 0.40M | 0.47M | 0.81M | 1.95M | 0.58M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | -0.23M | -0.28M | -0.03M | -0.26M | -0.38M | -0.29M | -1.06M | -1.58M | -0.71M | -0.52M | -0.60M | -0.35M | -0.38M | -0.36M | -0.40M | -0.47M | -0.81M | -1.95M | -2.48M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | 0.34M | 0.32M | 0.23M | 0.28M | 0.28M | 0.36M | 0.31M | 0.38M | 0.35M | 0.58M | 0.35M | 0.48M | 0.54M | 0.54M | 0.45M | 0.40M | 0.35M | 0.62M | 0.52M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.30M | -7.16M | -2.54M | -5.14M | -6.20M | -14.08M | -5.32M | -9.21M | -8.24M | -3.99M | -2.77M | -5.94M | -5.33M | -4.76M | -5.51M | -7.23M | -19.60M | -7.69M | -4.97M | 0.81M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.55M | 3.73M | -0.14M | 2.69M | 0.68M | 1.75M | 1.72M | 4.11M | 2.23M | -1.13M | 1.78M | 1.80M | 3.12M | 0.60M | 1.20M | 1.51M | 2.16M | 1.74M | 0.55M | 1.61M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.00M | -0.01M | 0.00M | -0.01M | -0.01M | 0.01M | -0.02M | -0.01M | 0.01M | -0.01M | -0.01M | -0.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.99M | 12.30M | 19.81M | -28.72M | 10.54M | -0.21M | 10.08M | -35.80M | 5.80M | 11.43M | 11.43M | -30.64M | 10.29M | 8.16M | 10.51M | -32.36M | -6.21M | 6.09M | 7.94M | -32.43M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.29M | 19.46M | 22.36M | -23.59M | 16.74M | 13.88M | 15.40M | -26.58M | 14.05M | 15.43M | 14.20M | -24.69M | 15.63M | 12.91M | 16.04M | -25.12M | 13.38M | 13.79M | 12.92M | -31.31M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.99M | 12.30M | 19.81M | -28.72M | 10.54M | -0.21M | 10.08M | -35.79M | 5.80M | 11.44M | 11.43M | -30.63M | 10.29M | 8.15M | 10.53M | -32.35M | -6.22M | 6.10M | 7.96M | -32.40M |