|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.89M | 27.13M | -1.01M | 10.08M | 20.62M | 2.66M | -21.47M | -3.19M | -8.13M | 12.07M | 0.90M | 42.44M | -16.01M | -1.91M | -18.16M | -9.25M | -111.43M | -18.32M | -8.50M | -3.60M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.22M | 0.56M | 0.18M | 0.17M | 157.00M | -503.76M | 0.30M | 0.16M | 137.00M | 0.20M | 0.19M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.20M | 0.18M | 0.18M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.88M | 0.13M | -0.01M | 0.88M | | | 0.11M | 0.66M | | 0.47M | -0.01M | 4.00M | -2.18M | -26.89M | -7.80M | -1.55M | -0.60M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 11.78M | 0.07M | 26.60M | 5.75M | -40.98M | 3.19M | 1.57M | 2.60M | -7.37M | 1.20M | -0.31M | | 80.67M | | 15.85M | -16.75M | 22.67M | -0.35M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 0.52M | | 0.14M | 0.77M | 1.32M | | 1.92M | 2.12M | 1.50M | | 0.23M | -0.23M | | | 0.78M | 24.97M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.73M | 7.98M | -17.10M | -9.61M | 18.41M | 1.99M | -4.27M | -9.66M | 2.56M | 6.49M | -5.64M | -13.17M | -6.57M | 1.02M | -11.78M | -7.60M | 7.03M | 23.41M | -2.71M | -5.47M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.13M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.12M | 0.03M | 0.03M | 0.03M | 0.06M | 0.11M | -0.04M | 0.17M | 0.04M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.81M | 3.73M | 3.77M | 3.84M | 3.83M | 3.81M | 3.75M | 3.95M | 3.90M | 3.84M | 3.80M | 3.80M | 3.80M | 3.71M | 3.69M | 3.82M | 122.44M | 44.54M | 5.84M | 5.91M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.41M | -4.53M | -0.38M | 2.80M | 3.63M | -7.93M | -4.27M | 4.04M | 4.60M | -4.61M | -3.65M | 7.17M | 1.49M | -4.86M | -3.74M | 7.83M | 1.37M | -8.36M | -0.60M | 0.51M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.39M | 1.53M | 11.81M | 2.57M | -12.77M | 5.82M | 10.26M | 1.32M | -3.98M | 15.43M | 13.65M | 0.17M | 5.74M | 6.71M | 13.63M | -1.91M | -11.03M | -4.25M | 1.23M | 0.40M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.02M | -6.18M | 3.99M | -0.34M | 0.60M | 0.22M | -0.17M | -2.82M | 5.50M | 0.67M | -0.94M | -0.19M | -1.46M | 1.49M | -0.26M | -2.20M | 2.65M | -4.50M | 4.18M | -2.28M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.25M | 7.86M | -4.63M | -1.58M | -1.66M | | 1.12M | | 1.74M | -1.81M | 0.15M | 15.55M | -16.75M | | 1.96M | | | | -1.62M | -0.34M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | -0.15M | -0.14M | -0.12M | 0.77M | -0.10M | -0.40M | -0.11M | 0.13M | -0.33M | 0.08M | 0.04M | 0.03M | -0.01M | 0.09M | -0.11M | -0.20M | 0.29M | 0.14M | -0.31M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.27M | 5.42M | 6.50M | 4.19M | 6.24M | 4.68M | 5.62M | 3.45M | 4.99M | 4.48M | 3.73M | 3.49M | 8.03M | 4.41M | 1.94M | 3.02M | 0.46M | 0.57M | 5.29M | 0.49M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 31.46M | 2.37M | 8.60M | 28.05M | 6.06M | 0.44M | 3.29M | 1.64M | 2.66M | 3.78M | 79.09M | 0.04M | 7.26M | 0.05M | | 18.87M | 9.30M | 0.91M | 7.83M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.72M | 25.85M | -4.52M | 4.08M | 21.92M | 1.54M | -5.07M | -0.50M | -3.62M | -1.61M | 1.59M | 75.22M | -7.99M | 2.85M | -1.91M | -3.02M | 18.98M | 8.73M | -0.55M | 2.27M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.10M | -0.67M | 0.18M | 0.23M | -0.47M | 0.22M | 0.09M | 0.19M | 0.14M | | | | | 0.37M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -16.24M | -12.79M | -8.90M | 4.71M | -14.22M | -20.18M | 0.67M | 9.56M | 0.94M | -3.44M | 6.14M | -44.49M | -0.74M | -0.73M | 7.98M | 12.37M | -15.73M | -4.73M | -0.68M | -0.17M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 3.76M | 3.76M | 3.76M | 3.78M | 3.79M | 3.79M | 3.79M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M | 0.38M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.77M | 21.04M | -30.52M | -0.82M | 26.11M | -16.65M | -8.66M | -0.60M | -0.12M | 1.44M | 2.10M | 17.57M | -15.30M | 3.14M | -5.71M | 1.75M | 10.27M | 27.41M | -3.94M | -3.37M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25.46M | 2.56M | -23.60M | -13.80M | 12.17M | -2.69M | -9.89M | -13.12M | -2.44M | 2.01M | -9.37M | -16.66M | -14.60M | -3.39M | -13.72M | -10.61M | 6.56M | 22.84M | -8.01M | -5.96M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.77M | 21.04M | -30.52M | -0.82M | 26.11M | -16.65M | -8.66M | -0.60M | -0.12M | 1.44M | 2.10M | 17.57M | -15.30M | 3.14M | -5.71M | 1.75M | 10.27M | 27.41M | -3.94M | -3.37M |