|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.15M | -4.43M | -24.14M | -20.13M | -14.92M | -8.60M | -4.24M | 1.44M | 6.25M | 9.91M | 1.15M | 18.21M | -2.29M | -24.17M | -10.27M | 15.69M | 8.53M | 26.62M | 27.49M | 29.49M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81M | 0.02M | 2.97M | 3.24M | 0.02M | 0.01M | 3.74M | 4.34M | 5.25M | 5.44M | 5.62M | 6.93M | 7.86M | 7.49M | 7.06M | 8.87M | 9.60M | 9.69M | 9.77M | 10.19M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.40M | -1.99M | -8.09M | -7.46M | -3.91M | -2.25M | -1.62M | 0.77M | -0.91M | -3.26M | -8.35M | 3.10M | -1.90M | -5.59M | -17.53M | -3.38M | -3.54M | 18.80M | 2.36M | 2.52M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.13M | 0.12M | 0.16M | 0.21M | 0.23M | 0.24M | 0.23M | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 0.06M | | 0.77M | -1.09M | 2.48M | | 0.52M | | | | 5.35M | | | -5.35M | 0.28M | -0.28M | -0.29M | 6.94M | -6.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.37M | | | -0.00M | | | | | | | | | 7.60M | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.79M | | | | 3.87M | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | -5.40M | -12.19M | -18.94M | -11.48M | 3.62M | -4.40M | 21.42M | 20.63M | 32.17M | 44.74M | 18.27M | 17.41M | 12.47M | 15.86M | 34.99M | 75.81M | 44.05M | 30.37M | 58.38M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.83M | 0.38M | 0.37M | 0.38M | 2.47M | -1.70M | 0.45M | 0.39M | 0.36M | 0.56M | 0.45M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.58M | -0.80M | 0.98M | 0.59M | 0.59M | 1.00M | 0.59M | 0.59M | 0.59M | 0.95M | 0.10M | 0.59M | 0.29M | 0.32M | 0.32M | 0.83M | 0.84M | 0.35M | 0.36M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.32M | 11.35M | 13.68M | 14.56M | 13.76M | 14.17M | 12.89M | 14.70M | 14.69M | 15.21M | 15.19M | 14.69M | 14.70M | 15.75M | 22.60M | 22.89M | 23.28M | 22.63M | 22.61M | 20.92M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 14.07M | -5.37M | 3.10M | 18.79M | -9.98M | 25.00M | 9.28M | -1.79M | 5.92M | -16.76M | 10.34M | -6.33M | -8.44M | 25.51M | -1.78M | 5.49M | 26.96M | 27.86M | -25.53M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.95M | -5.95M | 5.55M | 1.46M | 9.39M | 3.31M | 9.46M | -1.70M | 0.67M | 2.27M | 4.61M | 2.64M | 11.61M | 6.36M | 0.68M | 0.62M | 0.91M | 8.16M | -3.73M | 0.44M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.77M | -1.29M | 9.77M | -1.01M | 5.06M | -9.07M | 10.06M | 3.10M | -3.90M | 5.57M | 2.78M | 11.53M | -1.15M | -3.08M | -6.82M | 5.55M | 3.08M | 13.77M | -7.24M | 5.36M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.03M | -0.66M | -0.64M | 1.69M | -0.03M | -1.76M | -0.05M | 0.09M | -0.35M | 4.69M | 7.57M | 3.24M | -14.27M | -3.24M | 12.85M | 7.44M | -10.89M | -12.55M | 0.47M | 14.09M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.82M | -0.22M | 1.29M | 0.14M | -1.70M | -1.05M | 3.42M | -1.51M | 0.06M | 2.08M | 8.38M | -1.35M | -0.42M | -2.04M | 1.69M | 3.94M | -9.84M | 6.45M | 4.46M | -2.69M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.41M | -1.60M | 0.12M | 0.25M | 3.02M | 2.47M | 3.14M | 0.73M | -0.19M | -0.29M | 0.08M | 1.22M | 7.81M | -8.39M | 15.60M | 2.47M | -2.19M | 12.30M | 1.24M | 6.07M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.65M | | | | -0.75M | | | | | 13.51M | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.02M | 0.01M | 0.01M | 0.23M | | 7.35M | 0.00M | 0.00M | 4.33M | 2.81M | 2.50M | | | 0.63M | 0.09M | 17.37M | 2.90M | 0.06M | 0.16M | 5.25M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 84.49M | | | | | | | | | | | | 8.20M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.95M | -0.58M | -82.21M | -2.18M | -0.60M | -9.81M | -3.14M | -2.35M | -6.83M | -4.55M | -4.78M | 8.93M | -4.45M | -398.52M | -10.68M | -19.85M | -6.91M | -6.16M | -1.40M | -11.32M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | | 1.81M | 0.00M | 0.20M | 0.48M | | | | | | | | | 1.98M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.90M | -3.02M | 179.44M | -2.27M | -1.44M | -0.91M | -0.51M | -4.55M | 80.15M | 3.75M | -11.92M | -19.73M | -1.45M | 291.03M | -4.91M | -9.91M | -1.75M | 6.34M | -4.64M | -21.62M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.41M | 0.34M | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | -0.40M | -0.30M | 0.84M | 0.58M | -1.35M | 0.16M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.81M | -9.01M | 85.05M | -23.39M | -13.53M | -7.10M | -8.05M | 14.52M | 93.95M | 31.37M | 28.04M | 7.48M | 11.51M | -95.09M | -0.12M | 4.94M | 68.00M | 44.81M | 22.98M | 25.59M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.17M | -3.80M | -12.31M | -19.20M | -14.50M | 1.16M | -7.54M | 20.70M | 20.82M | 32.46M | 44.66M | 17.05M | 9.61M | 20.87M | 0.26M | 32.52M | 78.00M | 31.75M | 29.12M | 52.30M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.81M | -9.01M | 85.05M | -23.39M | -13.53M | -7.10M | -8.05M | 14.52M | 93.95M | 31.37M | 28.04M | 7.48M | 11.51M | -95.02M | 0.27M | 5.24M | 67.16M | 44.24M | 24.33M | 25.43M |