|
Net Income (Quarter)
|
1.65M | 1.34M | 1.51M | 1.66M | 1.34M | 1.36M | 1.61M | 1.40M | 1.96M | 0.39M | 0.63M | 1.85M | 5.10M | 3.76M | 3.81M | 3.52M | 5.14M | 3.91M | 3.84M | 3.43M | 3.26M | 3.23M | 3.44M | 2.08M | 2.02M | 2.10M | 5.01M | 5.79M | 5.65M | 6.04M | 6.86M |
|
Depreciation and Depletion (Quarter)
|
0.28M | 0.29M | 0.29M | 0.32M | 0.34M | 0.33M | 0.33M | 0.33M | 0.32M | 0.33M | 0.32M | 0.46M | 0.47M | | 0.47M | 0.49M | 0.53M | | 0.59M | | | 0.52M | 0.50M | 0.49M | 0.50M | 0.56M | 0.58M | 0.58M | 0.58M | 0.57M | 0.58M |
|
Share-based Compensation (Quarter)
|
0.03M | 0.02M | 0.03M | 0.02M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.07M | 0.09M | 0.08M | 0.16M | | 0.01M | 0.23M | 0.32M | | 0.35M | | | 0.19M | 0.19M | 0.18M | 0.39M | | 0.26M | 0.23M | 0.38M | 0.36M | 0.33M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | -0.97M | | | | | | 0.43M | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.02M | 0.02M | 0.01M | 0.03M | 0.03M | | | 0.05M | 53.47M | 0.09M | 0.04M | 0.04M | 0.04M | 0.11M | 0.03M | 0.03M | 0.03M | |
|
Gains from Investment Securities (Quarter)
|
0.03M | 0.32M | 0.23M | 0.10M | 0.05M | 0.05M | 0.05M | -1.46M | 1.52M | 0.06M | 0.06M | 0.39M | 0.46M | 0.19M | 0.09M | 0.24M | 0.05M | 0.23M | -0.95M | 0.04M | -0.10M | 108.72M | -0.09M | 0.12M | 0.10M | 0.01M | -2.98M | 0.02M | 0.14M | 0.01M | -0.02M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | 3.93M | 1.47M | 0.98M | 1.18M | 0.24M | 0.24M | 1.06M | 0.88M | | 0.23M | | 0.69M | | 0.22M | 0.22M | 0.09M | 0.19M | 0.31M | 0.38M | |
|
Cash from Operations (Quarter)
|
3.45M | 2.35M | 3.79M | 2.76M | 3.88M | 1.29M | 4.26M | 2.64M | 0.81M | 0.24M | 2.49M | -2.42M | 3.75M | | 0.65M | 8.93M | 9.19M | | 11.06M | | | 9.01M | -4.05M | 12.05M | -0.22M | 5.38M | 7.85M | 11.00M | 2.54M | 5.00M | 10.25M |
|
Amortizatization of Intangibles (Quarter)
|
1.04M | 1.03M | 1.09M | 1.10M | 1.28M | 1.27M | 1.07M | 1.05M | 1.21M | 0.74M | 0.81M | 0.69M | 1.29M | | 0.09M | 0.09M | 0.09M | | 0.09M | | 0.09M | 0.09M | 0.09M | 0.59M | 0.09M | 0.09M | -1.53M | 0.09M | 0.09M | 0.09M | -1.34M |
|
Amortization of Deferred Charges (Quarter)
|
0.16M | 0.16M | 0.16M | 0.14M | 0.12M | 0.10M | 0.10M | 0.06M | 0.04M | 0.01M | 0.01M | | -0.00M | | | | | | | | | | | | | | | | | 0.01M | 0.01M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.28M | 0.29M | 0.29M | 0.32M | 0.34M | 0.33M | 0.33M | 0.33M | 0.32M | 0.33M | 0.32M | 0.46M | 0.47M | | 0.47M | 0.49M | 0.53M | | 0.59M | | | 0.52M | 0.50M | 0.49M | 0.50M | 0.56M | 0.58M | 0.58M | 0.58M | 0.57M | 0.58M |
|
Change in Accured Expenses (Quarter)
|
0.21M | -0.32M | 0.58M | -0.39M | 0.64M | -1.27M | 0.96M | -0.64M | -2.90M | -0.59M | 1.31M | -4.31M | -2.23M | | -0.66M | 2.42M | 4.89M | | -0.18M | | | -2.27M | -4.13M | 2.75M | -3.16M | 5.52M | -1.23M | 1.28M | 4.47M | -2.49M | 0.43M |
|
Other Working Capital Changes (Quarter)
|
-0.17M | 0.33M | 0.12M | -0.13M | -0.23M | 0.57M | -0.11M | -0.17M | -0.23M | 0.74M | 0.96M | 0.10M | -0.08M | | 2.50M | -0.98M | 1.16M | | -5.21M | | | -5.86M | 5.38M | -4.11M | 0.94M | 3.41M | -5.42M | -2.60M | 8.08M | -0.20M | -0.36M |
|
Capital Expenditures (Quarter)
|
0.31M | 0.30M | 0.50M | 0.83M | 2.42M | 0.24M | 0.40M | 0.16M | 0.09M | 0.24M | 0.24M | 0.92M | 0.90M | | -0.35M | 0.68M | 1.09M | | 1.68M | | | 0.26M | 0.28M | 0.89M | 1.12M | 1.01M | 0.57M | 0.91M | 0.21M | 0.51M | 1.83M |
|
Sales of Property, Plant and Equipment (Quarter)
|
0.02M | 0.01M | 0.01M | | 0.02M | | 0.02M | | 0.02M | | | | 0.29M | | 0.32M | 0.02M | -0.25M | | -0.16M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
13.00M | 47.69M | -42.92M | 6.37M | 11.33M | 66.45M | -48.05M | 6.57M | 136.83M | -110.57M | 110.57M | -129.99M | 24.25M | | 34.08M | 5.97M | -11.75M | | -34.08M | | | 44.87M | -22.01M | 8.24M | 2.55M | 85.53M | -11.55M | 17.16M | -16.32M | 8.72M | |
|
Cash from Investing Activities (Quarter)
|
2.05M | 8.09M | -52.23M | -3.38M | -14.90M | -35.12M | 13.88M | 5.23M | 116.05M | -69.06M | -42.77M | 29.64M | -39.98M | | -28.42M | -6.76M | 16.98M | | 5.67M | | | -26.71M | -23.47M | -10.74M | -205.12M | 113.81M | -21.51M | -60.26M | -31.43M | 6.78M | -78.01M |
|
Other financing activities (Quarter)
|
0.00M | | | -0.00M | 39.09M | 24.41M | -63.49M | 66.14M | 0.00M | 0.00M | 62.19M | -62.18M | 3.42M | | -48.01M | -0.20M | 42.46M | | 92.31M | | | 24.98M | 8.36M | 28.13M | 241.93M | 63.40M | 26.85M | 116.01M | -115.62M | 186.34M | 26.78M |
|
Cash from Financing Activities (Quarter)
|
-3.88M | 7.56M | 23.51M | 4.98M | 4.95M | 34.80M | -9.86M | -16.14M | 24.63M | -65.11M | 69.82M | -7.79M | 6.72M | | -9.36M | 0.14M | -0.86M | | 24.27M | | | 37.41M | 6.86M | 0.62M | 241.50M | -9.91M | -71.01M | 93.94M | 2.26M | 31.22M | 22.71M |
|
Dividends Paid - Common (Quarter)
|
1.13M | 1.10M | 1.08M | 0.53M | 0.53M | 0.53M | 0.52M | 0.52M | 0.52M | 0.52M | 0.52M | 0.88M | 0.89M | | 0.34M | 1.19M | 1.46M | | 1.95M | | | 1.30M | 1.29M | 1.29M | 1.25M | 1.25M | 1.25M | 1.23M | 1.20M | 1.15M | 1.10M |
|
Change in Cash (Quarter)
|
1.63M | 17.99M | -24.93M | 4.36M | -6.07M | 0.97M | 8.29M | -8.28M | 141.49M | -133.93M | 29.54M | 19.43M | -29.52M | | -37.13M | 2.31M | 25.31M | | 40.99M | | | 19.71M | -20.66M | 1.93M | 36.16M | 109.28M | -84.67M | 44.68M | -26.63M | 43.00M | -45.04M |
|
Free Cash Flow (Quarter)
|
3.14M | 2.05M | 3.29M | 1.93M | 1.46M | 1.05M | 3.86M | 2.48M | 0.73M | -0.00M | 2.25M | -3.34M | 2.85M | | 1.00M | 8.25M | 8.09M | | 9.37M | | | 8.75M | -4.33M | 11.16M | -1.33M | 4.37M | 7.28M | 10.10M | 2.33M | 4.49M | 8.42M |
|
Net Cash Flow (Quarter)
|
1.63M | 17.99M | -24.93M | 4.36M | -6.07M | 0.97M | 8.29M | -8.28M | 141.49M | -133.93M | 29.54M | 19.43M | -29.52M | | -37.13M | 2.31M | 25.31M | | 40.99M | | | 19.71M | -20.66M | 1.93M | 36.16M | 109.28M | -84.67M | 44.68M | -26.63M | 43.00M | -45.04M |