|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.55M | 3.00M | 12.04M | 14.78M | 7.35M | 0.84M | 2.84M | 2.65M | 3.44M | -0.47M | 6.70M | 10.35M | 7.75M | 4.96M | 18.84M | 22.13M | 11.45M | 10.66M | 18.76M | 12.81M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.50M | 3.60M | 3.60M | 3.70M | 3.90M | 4.50M | 4.80M | 5.10M | 6.60M | 6.50M | 6.40M | 6.80M | 7.00M | 7.20M | 7.50M | 7.80M | 7.90M | 8.10M | 8.30M | 8.50M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | -0.60M | 0.55M | 0.71M | 1.53M | 1.03M | 1.06M | 1.17M | 2.11M | 0.53M | 0.03M | 1.48M | 2.35M | 1.86M | 2.86M | 0.72M | 3.02M | 2.66M | 2.75M | 2.56M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.89M | -4.66M | 0.27M | 0.27M | 1.07M | 1.41M | 0.12M | 2.04M | -0.73M | 0.42M | -2.02M | 6.78M | -0.67M | 0.20M | 1.05M | -1.92M | 2.29M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.24M | -0.76M | 0.30M | 0.33M | 0.01M | -1.30M | 0.14M | 0.05M | 0.56M | -0.10M | 2.05M | 4.13M | -3.99M | 0.04M | -0.02M | 4.50M | 0.20M | 0.08M | -0.26M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.61M | -1.02M | 0.56M | 0.80M | 0.72M | -0.08M | 0.54M | 1.54M | -0.62M | -1.45M | 1.49M | 1.70M | 1.88M | -5.07M | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.74M | -2.74M | 40.40M | 2.46M | 7.94M | -2.49M | 38.12M | 2.81M | -7.13M | -0.42M | 53.88M | 10.84M | -2.49M | 10.02M | 67.53M | 22.96M | -0.79M | 18.05M | 57.10M | 3.08M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.67M | 3.74M | 3.75M | 4.47M | 4.65M | 3.51M | 3.26M | 4.12M | 5.95M | 5.37M | 5.17M | 5.53M | 5.42M | 5.52M | 5.39M | 5.59M | 5.72M | 6.18M | 6.33M | 6.37M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.57M | 3.62M | 3.56M | 3.68M | 3.88M | 4.56M | 4.76M | 5.25M | 6.75M | 6.66M | 6.57M | 6.98M | 7.20M | 7.38M | 7.76M | 8.00M | 8.14M | 8.31M | 8.51M | 8.90M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.17M | 6.18M | -2.39M | -4.92M | 1.14M | 12.01M | -8.80M | -4.66M | 8.55M | -1.03M | 1.32M | -1.03M | 2.67M | 8.23M | 2.26M | 0.63M | 10.63M | 10.64M | 16.82M | 7.28M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.46M | -0.21M | 0.06M | -8.37M | 9.07M | 0.57M | 5.84M | -15.93M | -0.52M | 15.69M | 0.05M | -2.97M | 2.69M | -0.62M | 14.09M | -0.28M | -3.01M | 2.32M | 12.14M | -0.41M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 5.13M | 4.70M | | | | 0.22M | | | | | -3.30M | 2.95M | 0.01M | -1.72M | 6.40M | -2.52M | -0.28M | 7.76M | 1.73M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.81M | 14.06M | -4.14M | 0.59M | -0.51M | 0.54M | -14.57M | 4.63M | -7.34M | -14.18M | 16.14M | 4.06M | -22.20M | -1.62M | 21.18M | 2.17M | 1.26M | 1.07M | -2.77M | 12.42M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.63M | 4.33M | 7.06M | 10.79M | 42.36M | 16.46M | 9.84M | 6.78M | 31.86M | 10.21M | 7.84M | 3.85M | 5.91M | 7.01M | 7.53M | 3.35M | 10.95M | 11.21M | 16.48M | 22.24M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.00M | 0.00M | 0.01M | -0.01M | | | | | | | | 0.04M | | | | 0.17M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26.14M | 0.37M | | | 16.97M | | -0.59M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.08M | 0.05M | 0.07M | 0.11M | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.22M | 19.21M | 0.25M | | | | | 29.00M | | | | | | | | | | | 20.43M | 9.83M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.67M | 14.96M | -6.34M | -36.86M | -42.62M | -16.46M | -38.66M | 5.25M | -31.86M | -9.61M | -7.84M | -3.85M | -5.91M | -6.75M | -7.49M | -3.35M | -50.64M | -24.29M | -9.61M | -46.56M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | 0.02M | 0.48M | | | 0.03M | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.88M | 30.78M | -2.87M | -0.52M | -3.41M | 19.31M | -2.81M | 88.72M | -3.19M | -0.48M | -3.20M | -15.09M | -19.88M | -4.70M | -11.68M | -9.34M | -25.81M | -20.88M | 13.23M | 6.81M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.62M | | | | 2.58M | | 2.53M | | 2.54M | 1.10M | | | 0.00M | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.54M | 43.00M | 31.20M | -34.92M | -38.08M | 0.36M | -3.34M | 96.78M | -42.18M | -10.51M | 42.84M | -8.10M | -28.28M | -1.43M | 48.36M | 10.28M | -77.24M | -27.11M | 60.73M | -36.66M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.12M | -7.07M | 33.34M | -8.34M | -34.41M | -18.95M | 28.28M | -3.97M | -38.99M | -10.62M | 46.04M | 6.99M | -8.40M | 3.01M | 60.01M | 19.62M | -11.74M | 6.85M | 40.62M | -19.16M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.54M | 43.00M | 31.20M | -34.92M | -38.08M | 0.36M | -3.34M | 96.78M | -42.18M | -10.51M | 42.84M | -8.10M | -28.28M | -1.43M | 48.36M | 10.28M | -77.24M | -27.11M | 60.73M | -36.66M |