|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.48M | -13.41M | 54.36M | -48.61M | 29.22M | 47.23M | 30.04M | 93.29M | 9.86M | -18.07M | 53.91M | -14.10M | 9.21M | 28.31M | -8.28M | -7.40M | 7.80M | -30.19M | 90.63M | -49.67M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.69M | 0.46M | -0.21M | 0.65M | 0.85M | 0.85M | 0.61M | 0.94M | 1.34M | 1.33M | 1.67M | 1.53M | 1.77M | 1.82M | 1.69M | 1.89M | 1.99M | 2.66M | 1.76M | 2.06M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -259.47M | 0.05M | -4.71M | 10.30M | -4.70M | 2.13M | 5.70M | -0.67M | -1.54M | 1.40M | -9.20M | 21.79M | -11.56M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.04M | | 0.28M | 0.05M | 0.51M | 0.48M | 0.15M | 0.15M | 0.15M | 0.97M | 0.11M | 0.74M | 0.90M | 0.91M | 0.25M | 0.92M | 1.00M | 1.39M | 0.89M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.67M | | 0.83M | 0.84M | 1.53M | 0.19M | 0.21M | 0.57M | 0.83M | 0.32M | -0.25M | 0.31M | 0.85M | -0.24M | 0.82M | 0.32M | 0.32M | 98.36M | 0.16M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.01M | | | | | | 0.01M | | 0.03M | | | 0.03M | | 8.45M | 34.00M | 42.36M | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.84M | 18.88M | 7.68M | 9.72M | 20.68M | 18.93M | 15.15M | 90.31M | 4.91M | 18.01M | 28.36M | 7.71M | 15.39M | 15.74M | 12.46M | 25.50M | 23.69M | 13.45M | -13.44M | 4.47M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.64M | 1.67M | 1.69M | 1.72M | 1.75M | 1.77M | 1.84M | 1.94M | 1.98M | 2.00M | 2.03M | 2.06M | 2.10M | 2.12M | 2.16M | 2.18M | 2.21M | 2.22M | 2.25M | 1.25M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.39M | 7.00M | 6.33M | 5.63M | 5.86M | 6.30M | 6.16M | 5.81M | 7.07M | 7.49M | 7.63M | 8.24M | 7.83M | 8.10M | 8.42M | 8.49M | 9.77M | 9.00M | 5.22M | 5.66M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.33M | 5.11M | 47.21M | 6.66M | -2.39M | -9.01M | 1.92M | -14.48M | -2.87M | -15.14M | -8.77M | -2.53M | -0.23M | -3.99M | 7.45M | -3.82M | -1.15M | -1.45M | -1.70M | -10.28M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.66M | 2.62M | 57.53M | -3.44M | 12.75M | -5.78M | 10.29M | -10.94M | -9.72M | -7.80M | -3.04M | -16.05M | -5.49M | 21.54M | -24.01M | -1.52M | 10.64M | -4.94M | -9.70M | 0.26M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.18M | -1.83M | 5.22M | 0.47M | 1.77M | -4.57M | 6.28M | 0.25M | 4.31M | -0.71M | -3.08M | -2.31M | 5.09M | 0.01M | 4.76M | -3.07M | 0.96M | -2.27M | 3.63M | -0.44M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.74M | 11.61M | 6.15M | 5.17M | 7.73M | 13.29M | 8.62M | 8.19M | 8.59M | 6.29M | 7.60M | 0.68M | 0.31M | 0.04M | 0.08M | 24.90M | -24.25M | 78.64M | 5.05M | 19.02M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.37M | 6.25M | 1.54M | 23.55M | 5.25M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.46M | -11.68M | -6.17M | -7.85M | -9.07M | -14.64M | -9.97M | -10.42M | -10.73M | -8.82M | -8.64M | -23.72M | -20.85M | -18.08M | -19.38M | -21.50M | -28.68M | -6.38M | 197.85M | -21.56M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.04M | -5.01M | -0.05M | -5.07M | -10.52M | -10.04M | -16.13M | -67.14M | -5.07M | -4.67M | -5.37M | -1.75M | 2.98M | 1.84M | 6.92M | -4.00M | 4.99M | -7.07M | -123.75M | -2.10M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.65M | 2.19M | 1.46M | -3.19M | 1.09M | -5.75M | -10.94M | 12.76M | -10.89M | 4.52M | 14.36M | -17.76M | -2.49M | -0.50M | | | | | 60.67M | -19.18M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.11M | 7.27M | 1.53M | 4.55M | 12.95M | 5.64M | 6.53M | 82.13M | -3.68M | 11.71M | 20.76M | 7.03M | 15.08M | 15.69M | 12.37M | 0.60M | 47.94M | -65.19M | -18.49M | -14.54M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.65M | 2.19M | 1.46M | -3.19M | 1.09M | -5.75M | -10.94M | 12.76M | -10.89M | 4.52M | 14.36M | -17.76M | -2.49M | -0.50M | | | | | 60.67M | -19.18M |