|
Net Income (Quarter)
|
-0.94M | -1.60M | 19.34M | 6.51M | 0.20M | 0.42M | -11.39M | 12.93M | 4.04M | 5.88M | 3.13M | 15.74M | 18.99M | 6.80M | 24.14M | 11.13M | 4.67M | 12.94M | 46.30M | -41.83M | 23.93M | 18.83M | -15.31M | 2.75M | -25.48M | 37.68M | -0.72M | 10.07M | 26.78M | 22.61M | 6.62M | -27.56M | 24.80M | 34.66M | -37.31M | 31.02M | 12.53M | -4.87M | -27.49M | -6.77M | 19.09M | 14.66M | -0.87M | 19.06M | 15.70M | 1.66M | 24.66M | 18.47M | 3.15M | 0.40M | 13.56M |
|
Depreciation and Depletion (Quarter)
|
1.50M | 1.40M | 1.60M | 0.90M | 1.00M | 0.80M | 1.00M | 0.40M | 0.40M | 0.30M | 0.40M | 0.40M | 0.50M | 0.50M | 0.70M | 0.50M | 0.50M | 0.80M | 0.80M | 1.20M | 0.90M | 1.00M | 0.80M | 0.70M | 0.50M | 0.60M | 0.50M | 0.60M | 0.60M | 0.40M | 0.50M | 0.40M | 0.50M | 0.40M | 0.50M | 0.50M | 0.40M | 0.40M | 0.40M | 0.40M | 0.30M | 0.40M | 0.30M | 0.30M | 0.30M | 0.30M | 0.20M | 0.30M | 0.40M | 0.50M | 0.50M |
|
Share-based Compensation (Quarter)
|
| | | | | 0.36M | 0.50M | 0.55M | 0.61M | 0.83M | 1.19M | 0.62M | 1.82M | 1.58M | 1.22M | 1.37M | 1.54M | 1.12M | 1.03M | 1.13M | 1.55M | 1.02M | 2.17M | 1.17M | 1.26M | 1.62M | 1.43M | 1.32M | 0.49M | 0.32M | 0.37M | 0.47M | 1.10M | 0.44M | 1.44M | 0.35M | 1.57M | 0.67M | 0.66M | 0.69M | 0.60M | 0.50M | 0.51M | 0.51M | 1.93M | -0.03M | | | | | |
|
Deferred Taxes (Quarter)
|
| | | | | 0.64M | 0.43M | -0.16M | 0.44M | 0.59M | -2.21M | 0.84M | 1.76M | -1.19M | -4.79M | -0.09M | 0.09M | 0.68M | -30.50M | -6.55M | 3.15M | 2.65M | 3.08M | 0.06M | -4.59M | 4.56M | 6.89M | -0.47M | 1.44M | 2.39M | -7.13M | -5.07M | 9.74M | 5.94M | -5.11M | 3.95M | 1.65M | -0.55M | -3.09M | -2.74M | 4.12M | 1.96M | 1.82M | 1.56M | 2.64M | 0.23M | 5.73M | 2.03M | 0.10M | 0.79M | 1.88M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | 1.40M | 0.10M | 0.17M | 0.74M | -0.20M | 0.62M | 0.71M | 1.30M | | -9.91M | 1.27M | 4.13M | -2.81M | -4.30M | -3.15M | 4.59M | -0.09M | | 0.04M | 1.07M | 11.97M | -11.97M | | 0.83M | | -0.83M | -0.04M | 0.71M | -0.38M | 0.58M | | 2.22M | -2.34M | 0.31M | -0.06M | 7.39M | 0.05M | -7.61M | -0.06M | 3.69M | -3.63M | |
|
Asset Writedowns and Impairment (Quarter)
|
| 0.54M | 1.47M | 0.56M | 1.46M | 1.95M | 6.19M | 2.95M | 1.23M | 1.90M | 1.82M | 0.91M | -0.45M | 0.38M | 0.46M | 0.36M | 0.56M | 2.52M | 3.11M | 2.42M | 3.30M | 2.75M | 1.62M | 3.85M | 2.17M | 3.17M | 4.35M | 2.35M | 1.38M | 0.88M | 0.09M | -0.25M | 0.13M | 0.49M | 0.02M | 1.02M | 0.81M | 1.06M | 3.97M | 0.95M | 0.93M | 0.83M | 0.68M | 0.30M | 1.02M | 0.58M | 0.60M | 0.70M | 0.10M | -0.08M | 0.58M |
|
Cash from Operations (Quarter)
|
| -3.79M | 10.71M | 6.21M | 19.45M | -13.69M | -6.09M | 19.25M | 16.45M | 3.98M | 6.26M | 25.50M | 23.70M | 12.44M | 5.31M | 23.29M | 22.33M | 16.42M | 0.09M | -9.54M | 45.95M | 5.44M | 17.91M | 30.05M | 20.98M | 26.06M | 14.65M | 39.39M | 32.39M | 12.16M | 7.88M | -23.63M | 32.80M | 9.60M | -6.07M | 4.58M | 8.36M | 8.27M | -5.00M | 13.06M | 21.64M | 6.16M | 8.46M | 17.10M | 11.23M | 20.12M | 2.03M | 24.95M | 19.00M | 2.36M | -4.21M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | 0.02M | -0.02M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | 0.15M | | | | | | | | | | | | | 0.24M | 0.50M | | 0.25M | 0.24M | 0.48M | | 0.26M | 0.26M | 0.28M | 0.20M | 0.24M | 0.47M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.31M | 0.17M | 0.17M | 0.17M | 0.17M | 0.23M | 0.23M |
|
Depreciation & Amortization (CF) (Quarter)
|
4.28M | 3.39M | 3.51M | 2.96M | 3.25M | 4.11M | 11.90M | 4.28M | 6.04M | 7.56M | 7.50M | 6.79M | 6.24M | 15.27M | 15.78M | 8.20M | 10.21M | 12.17M | 12.08M | 11.63M | 13.01M | 13.90M | 12.90M | 12.16M | 10.32M | 9.48M | 9.04M | 8.80M | 8.01M | 7.28M | 6.68M | 6.04M | 5.41M | 5.05M | 5.08M | 5.18M | 4.94M | 3.27M | 3.31M | 3.34M | 1.99M | 1.82M | 1.96M | 2.04M | 2.21M | 2.50M | 2.69M | 5.03M | 5.29M | 5.58M | 5.93M |
|
Change in Receivables (Quarter)
|
| -12.39M | 16.93M | 25.26M | -37.52M | 2.52M | 21.02M | -1.92M | -17.68M | 1.04M | 10.69M | -5.06M | -15.94M | -0.15M | 33.23M | -3.74M | -14.33M | 0.02M | 50.42M | -9.74M | -16.22M | 4.93M | 18.34M | -16.13M | -25.04M | 1.16M | 16.31M | -30.85M | -10.38M | -3.35M | 6.62M | -14.93M | -10.13M | 2.73M | 19.10M | -0.18M | -8.41M | 1.51M | 28.70M | -15.20M | -16.50M | 4.22M | 12.70M | -7.09M | -5.75M | -7.55M | 25.05M | 5.69M | -22.32M | -2.55M | 40.93M |
|
Change in Inventory (Quarter)
|
| 2.85M | -1.45M | -4.32M | 4.01M | 5.65M | -1.63M | -7.52M | 2.43M | 2.11M | -1.57M | -3.48M | 1.78M | 1.14M | 0.03M | -3.32M | 3.01M | 2.25M | -1.22M | -4.07M | 1.38M | 2.22M | -0.20M | -3.64M | 1.78M | 1.56M | -0.63M | -2.69M | 0.71M | 0.82M | -0.30M | -1.36M | 0.96M | 1.45M | -0.56M | -1.87M | 2.28M | 2.88M | -0.87M | -3.85M | 1.37M | 1.10M | 0.10M | -1.76M | 0.65M | 0.88M | -0.76M | -1.39M | 1.05M | 1.79M | -0.67M |
|
Change in Account Payables (Quarter)
|
| | | | -3.90M | -2.00M | 6.91M | -6.23M | -5.86M | -2.52M | 1.30M | -7.34M | -1.91M | 9.88M | 14.20M | -8.98M | -9.44M | 9.12M | 9.35M | -9.09M | -11.05M | 9.08M | 8.90M | -0.02M | -30.37M | 28.28M | 0.66M | -0.07M | -30.32M | -9.60M | 39.81M | -5.27M | 4.89M | -16.54M | 16.59M | -0.05M | -19.32M | 19.31M | 2.77M | 0.06M | 0.51M | -29.90M | 14.19M | 0.13M | -0.33M | 0.21M | -0.32M | 0.92M | -0.60M | -19.47M | 29.11M |
|
Change in Accured Expenses (Quarter)
|
| 2.01M | -0.00M | 1.04M | 1.80M | -1.37M | 0.40M | 0.67M | -1.87M | -0.34M | 0.89M | 0.16M | -0.57M | -1.37M | 4.15M | -2.41M | -0.45M | 2.88M | -1.23M | -6.65M | 5.11M | -3.60M | 2.09M | 0.39M | -1.18M | 0.42M | -1.08M | 0.15M | 0.70M | 0.59M | -0.26M | 0.04M | 0.43M | 1.05M | -2.23M | -1.20M | -0.16M | -0.11M | -0.12M | -0.24M | -0.02M | -0.01M | | | | | | 0.13M | | | |
|
Other Working Capital Changes (Quarter)
|
| -0.80M | -1.23M | 1.32M | 3.93M | -5.25M | 6.91M | | -5.61M | -5.50M | 9.79M | 0.04M | -1.65M | | 1.54M | -0.32M | -0.00M | 0.99M | -0.67M | 22.72M | -22.82M | 11.10M | 3.03M | 0.33M | 0.45M | -10.00M | 8.44M | 11.97M | -22.87M | 10.73M | -0.02M | -0.02M | -0.01M | -0.00M | -0.62M | 0.83M | -3.51M | 2.57M | 0.61M | -0.02M | | -1.88M | 1.28M | 0.04M | 1.56M | -0.08M | -0.19M | -0.17M | 0.04M | -0.19M | 5.94M |
|
Capital Expenditures (Quarter)
|
| 0.63M | -0.99M | 0.79M | 0.62M | -1.32M | -0.06M | 0.02M | 0.87M | -0.88M | 1.75M | 0.67M | 0.78M | 0.31M | -1.73M | 0.08M | 0.29M | -0.33M | 0.05M | 0.18M | 0.98M | -0.07M | 0.33M | 0.25M | -0.25M | 0.57M | 0.54M | 0.54M | 0.04M | 0.64M | 0.94M | 0.52M | 0.54M | 1.11M | 0.54M | 0.20M | 0.92M | 0.81M | 0.21M | 0.37M | 0.40M | 0.37M | 0.29M | 0.45M | 0.28M | 0.39M | 0.46M | 1.42M | 0.57M | 0.42M | 0.56M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | 5.87M | 0.04M | | | | | | | | | 1.52M | 2.28M | 3.39M | 0.64M | 0.43M | 0.26M | | | | | | | 1.83M | 1.32M | 12.59M | 0.37M | 1.04M | 0.61M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | -41.23M | | | 30.51M | -0.38M | | | | 75.85M | 15.04M | | -14.57M | 17.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| -0.63M | -0.49M | -0.79M | -0.62M | -0.81M | -0.83M | -0.44M | -0.45M | -41.93M | 0.88M | -0.83M | -1.03M | -32.31M | 0.69M | -0.11M | -75.40M | -3.18M | 1.13M | -15.79M | -8.21M | 0.31M | 4.71M | -6.12M | -0.25M | -0.12M | 7.89M | -0.54M | -0.04M | -0.64M | -0.94M | -0.52M | -0.54M | -2.63M | -2.82M | -3.60M | -1.56M | -1.24M | -0.47M | -0.37M | -0.40M | -0.37M | -0.29M | -0.45M | -0.28M | -2.22M | -1.78M | -14.01M | -0.95M | -1.46M | -1.17M |
|
Other financing activities (Quarter)
|
| | | | | | -2.27M | | | | | | | -0.14M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| 2.28M | -5.31M | -7.86M | -22.10M | 15.50M | 8.79M | -17.98M | -16.16M | 40.28M | -10.01M | -26.19M | -12.77M | 23.93M | -3.94M | -17.19M | 42.16M | -16.04M | 16.95M | 16.98M | -23.11M | 1.34M | -15.78M | -38.36M | -27.35M | -10.94M | -8.45M | -41.05M | -8.20M | -15.77M | -10.64M | 33.96M | -9.21M | -13.40M | -13.91M | -22.52M | -15.06M | -10.20M | -1.52M | -2.88M | -19.34M | -7.71M | -10.71M | -8.82M | -5.48M | -6.71M | 2.92M | -13.57M | -18.82M | -11.73M | -7.77M |
|
Dividends Paid - Common (Quarter)
|
| -32.33M | | | | | 0.72M | 1.09M | 6.71M | 3.90M | -11.69M | 5.88M | -2.22M | 2.35M | -6.01M | 4.35M | 15.47M | -12.69M | -5.03M | 4.82M | 14.68M | 4.20M | -13.92M | 2.03M | 2.03M | 3.72M | 0.33M | 2.61M | 11.13M | 9.67M | -12.81M | 1.95M | 8.23M | 3.62M | 3.62M | 2.84M | 1.90M | 1.70M | 2.87M | 2.38M | | | 5.96M | 2.73M | | -5.44M | 11.63M | 6.00M | 3.20M | 3.10M | 9.90M |
|
Change in Cash (Quarter)
|
| -2.15M | 4.90M | -2.43M | -3.27M | 1.00M | 1.88M | 0.82M | -0.16M | 2.34M | -2.88M | -1.52M | 9.90M | 4.06M | 2.05M | 5.99M | -10.90M | -2.80M | 18.17M | -8.35M | 14.64M | 7.09M | 6.84M | -14.44M | -6.62M | 15.00M | 14.09M | -2.20M | 24.15M | -4.24M | -3.70M | 9.81M | 23.05M | -6.42M | -22.80M | -21.54M | -8.26M | -3.17M | -7.00M | 9.81M | 1.90M | -1.92M | -2.54M | 7.83M | 5.47M | 11.19M | 3.18M | -2.63M | -0.77M | -10.84M | -13.15M |
|
Free Cash Flow (Quarter)
|
| -4.43M | 11.69M | 5.42M | 18.83M | -12.37M | -6.03M | 19.23M | 15.57M | 4.86M | 4.50M | 24.84M | 22.91M | 12.13M | 7.04M | 23.22M | 22.04M | 16.75M | 0.04M | -9.72M | 44.97M | 5.51M | 17.58M | 29.80M | 21.23M | 25.48M | 14.11M | 38.85M | 32.35M | 11.53M | 6.95M | -24.15M | 32.26M | 8.50M | -6.61M | 4.38M | 7.44M | 7.45M | -5.22M | 12.69M | 21.23M | 5.79M | 8.17M | 16.65M | 10.95M | 19.73M | 1.58M | 23.54M | 18.42M | 1.94M | -4.77M |
|
Net Cash Flow (Quarter)
|
| -2.15M | 4.90M | -2.43M | -3.27M | 1.00M | 1.88M | 0.82M | -0.16M | 2.34M | -2.88M | -1.52M | 9.90M | 4.06M | 2.05M | 5.99M | -10.90M | -2.80M | 18.17M | -8.35M | 14.64M | 7.09M | 6.84M | -14.44M | -6.62M | 15.00M | 14.09M | -2.20M | 24.15M | -4.24M | -3.70M | 9.81M | 23.05M | -6.42M | -22.80M | -21.54M | -8.26M | -3.17M | -7.00M | 9.81M | 1.90M | -1.92M | -2.54M | 7.83M | 5.47M | 11.19M | 3.18M | -2.63M | -0.77M | -10.84M | -13.15M |