|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.84M | 49.08M | 36.51M | 1.18M | -16.68M | -7.41M | -13.74M | -16.57M | 24.14M | -12.21M | -18.41M | -14.63M | 27.02M | -9.82M | -14.27M | -6.22M | -13.03M | -1.97M | -27.35M | -30.15M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.80M | 9.90M | 10.00M | 11.10M | 11.30M | 11.50M | 11.90M | 12.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.52M | 0.59M | 1.54M | 1.83M | 2.24M | -0.59M | 0.85M | 0.90M | 0.60M | 0.64M | 0.60M | 0.57M | 1.21M | 1.41M | 1.18M | 0.97M | 1.23M | 1.42M | 1.43M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.29M | 0.01M | 0.02M | 0.06M | -0.06M | -0.00M | 0.73M | -0.19M | 0.19M | -0.00M | | -0.01M | 22.35M | -22.09M | -0.03M | 0.01M | -0.37M | 0.63M | 0.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | | | 5.75M | 0.11M | 0.42M | | 1.59M | 0.24M | 0.10M | 5.96M | -5.15M | 0.40M | 0.48M | | 1.72M | 0.69M | 0.74M | 4.73M | 10.26M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.26M | 3.70M | -14.13M | -21.63M | -0.69M | -1.38M | 4.97M | -5.48M | 3.25M | 2.29M | 5.11M | 0.04M | -4.11M | 2.48M | 2.98M | -3.14M | 3.82M | 8.93M | 12.01M | -0.40M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.38M | 0.38M | 0.40M | 0.70M | -0.18M | 0.43M | 0.34M | 0.37M | 0.42M | 0.34M | 0.42M | 0.32M | 0.40M | 0.41M | 0.49M | 0.42M | 0.42M | 0.38M | 0.33M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.28M | 9.03M | 9.50M | 10.06M | 9.58M | 9.67M | 9.69M | 9.51M | 9.88M | 9.93M | 9.94M | 10.14M | 9.94M | 10.07M | 10.73M | 13.32M | 13.69M | 13.65M | 14.63M | 14.81M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.53M | 0.20M | 0.56M | 0.18M | 0.62M | 0.76M | 0.37M | 0.59M | 0.05M | 1.76M | 0.79M | 0.66M | 2.73M | -0.72M | 4.16M | 7.37M | -1.81M | 7.43M | -2.58M | -0.07M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.24M | 10.73M | -0.29M | -8.32M | 1.70M | -4.22M | 3.09M | -2.81M | 1.83M | 4.27M | 5.18M | 1.74M | -3.12M | 0.33M | 5.74M | 2.21M | -3.48M | 0.21M | 11.85M | 2.50M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.03M | -0.31M | -3.34M | 0.03M | -0.01M | 0.03M | -0.04M | 0.04M | -0.07M | 0.02M | | 0.00M | 0.04M | 0.00M | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | 0.22M | 0.20M | -0.64M | 0.25M | -0.67M | -0.00M | 1.02M | 0.26M | -0.20M | 0.10M | -0.38M | -0.07M | 0.20M | -0.07M | -0.08M | -0.07M | 0.18M | -0.09M | -0.08M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | -0.00M | -0.51M | 0.03M | 0.36M | -1.06M | -6.05M | 6.90M | -1.16M | 1.88M | -0.35M | -3.29M | 0.21M | -0.17M | 0.24M | 1.03M | -0.81M | 0.82M | 1.82M | -2.10M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11M | 2.65M | -4.75M | 0.10M | 0.04M | 12.30M | -11.14M | 11.14M | 5.43M | 4.27M | 4.47M | -11.81M | 0.50M | 1.30M | -1.09M | 1.49M | 1.40M | 9.20M | 14.20M | -23.64M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | 1.03M | | 0.63M | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.34M | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.36M | 0.24M | 0.39M | 0.01M | 0.19M | 0.20M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.11M | -2.65M | -2.34M | -3.35M | -17.92M | -6.57M | -6.17M | -6.25M | -5.09M | -4.27M | -3.44M | -3.77M | -5.13M | -37.58M | -111.41M | -54.80M | -7.95M | -29.53M | -24.50M | -8.71M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.14M | 0.04M | | -2.29M | | | | | | | 7.66M | 0.13M | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.27M | -3.27M | 12.12M | 92.83M | -13.43M | -6.51M | -4.36M | 1.65M | -3.76M | -2.54M | -1.14M | 0.33M | 29.15M | 21.22M | 128.44M | 53.23M | -2.55M | 21.87M | 14.72M | 3.47M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.72M | 2.27M | 1.13M | | 1.20M | 1.23M | 1.26M | | | 1.37M | | | 0.13M | | | 5.50M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.12M | -2.21M | -4.35M | 67.85M | -32.05M | -14.46M | -5.55M | -10.07M | -5.60M | -4.53M | 0.53M | -3.40M | 19.91M | -13.88M | 20.00M | -4.70M | -6.67M | 1.28M | 2.22M | -5.65M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 1.05M | -9.37M | -21.73M | -0.73M | -13.68M | 16.12M | -16.63M | -2.18M | -1.98M | 0.64M | 11.85M | -4.61M | 1.18M | 4.07M | -4.63M | 2.42M | -0.27M | -2.19M | 23.24M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.12M | -2.21M | -4.35M | 67.85M | -32.05M | -14.46M | -5.55M | -10.07M | -5.60M | -4.53M | 0.53M | -3.40M | 19.91M | -13.88M | 20.00M | -4.70M | -6.67M | 1.28M | 2.22M | -5.65M |