|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.80M | 6.36M | 9.94M | 6.83M | 6.74M | 5.02M | 1.92M | -1.05M | -0.33M | 6.52M | 1.55M | -11.72M | -25.74M | -88.77M | -8.46M | -0.85M | -12.36M | -28.21M | -4.14M | -9.87M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 2.19M | 2.10M | 1.97M | 2.13M | 1.77M | 2.18M | 2.14M | 2.07M | 1.96M | 2.17M | 2.19M | 2.29M | 2.33M | 1.68M | 1.66M | 1.62M | 1.73M | 1.66M | 1.58M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 1.57M | -2.17M | 0.93M | 11.45M | -5.64M | 0.01M | -1.92M | 0.01M | 1.88M | 0.01M | 0.75M | 1.14M | 3.00M | 0.56M | 0.42M | 0.76M | 0.28M | 0.19M | 388.00 |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21M | -1.53M | 0.21M | -0.10M | -0.17M | -5.21M | 0.12M | -1.14M | 0.04M | -8.73M | -1.02M | 0.75M | -8.83M | 10.56M | 1.35M | -1.55M | -0.15M | -1.00M | -0.20M | -0.49M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | -0.55M | 0.49M | -0.02M | 0.13M | 0.57M | 0.58M | 0.32M | 0.05M | -0.95M | 0.70M | -0.70M | | 50.41M | 1.06M | 0.94M | 0.09M | 0.42M | 0.44M | 0.28M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.73M | 86.53M | -32.31M | 5.08M | -18.45M | 102.78M | -41.45M | -55.15M | -49.25M | 87.11M | -36.11M | -13.25M | 27.88M | 25.40M | -20.58M | -19.26M | 12.69M | 5.95M | -35.44M | -25.02M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.35M | 5.18M | 5.23M | -1.15M | 2.13M | 15.93M | 5.54M | -1.22M | 2.07M | 15.38M | 5.44M | 5.46M | 5.70M | 5.72M | 4.74M | 4.70M | 4.56M | 4.74M | 4.68M | 4.34M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.66M | -18.63M | 33.66M | -15.02M | 27.64M | -39.84M | 8.78M | -14.87M | 35.15M | -8.78M | 5.58M | 6.38M | -45.44M | 25.99M | -6.89M | 10.19M | -4.23M | -6.76M | 19.09M | -2.86M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.14M | -13.68M | 11.74M | 16.04M | 11.21M | -9.77M | 33.73M | 17.17M | 7.26M | -30.85M | 9.35M | 18.42M | 1.66M | -64.61M | 4.72M | 5.06M | 6.73M | -22.80M | -1.53M | 5.81M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | 1.01M | 9.68M | 9.76M | -5.02M | -12.71M | 5.66M | 3.45M | -7.87M | -3.53M | 2.37M | 31.93M | -19.78M | -10.80M | 22.97M | 1.58M | -12.69M | 3.58M | 2.87M | -3.33M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49M | 3.47M | 24.60M | -25.20M | 3.16M | -2.46M | -0.50M | 20.11M | 10.17M | -34.84M | -0.33M | 18.54M | -0.49M | -15.95M | 0.84M | -15.91M | 6.89M | 4.15M | -6.17M | 0.56M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.66M | 4.02M | 3.05M | -6.57M | -1.68M | 0.29M | -2.96M | -0.55M | -0.54M | 7.61M | 1.01M | -8.14M | 0.91M | 2.44M | -1.89M | 0.86M | -0.06M | 1.07M | 0.39M | 2.12M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50M | 2.39M | 0.80M | 2.85M | 0.62M | -1.19M | -0.60M | 2.35M | -1.12M | -1.90M | 1.47M | 2.26M | 0.38M | -3.42M | 0.86M | 1.01M | -0.90M | 7.67M | 0.88M | -0.54M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89M | 1.55M | 3.29M | 2.36M | 3.29M | 4.32M | 2.59M | 3.91M | 2.09M | 3.29M | 3.56M | 1.38M | 1.16M | 1.17M | 0.43M | 0.59M | 1.38M | 1.52M | 0.97M | 1.35M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.03M | 0.02M | 0.04M | | 0.04M | 0.16M | 0.04M | 0.02M | 0.05M | -0.01M | 1.00M | 0.01M | 0.04M | 0.44M | -0.01M | 0.01M | 0.01M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.70M | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.93M | -1.61M | -4.25M | -2.42M | -3.31M | -4.49M | -3.31M | -3.86M | -1.98M | -7.87M | -3.57M | -2.83M | 0.02M | -0.24M | -0.45M | -0.61M | -0.98M | -1.56M | -0.97M | -1.45M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.97M | -85.84M | 37.45M | 2.58M | 19.77M | -98.06M | 43.78M | 54.31M | 48.59M | -79.94M | 41.38M | 21.81M | -34.74M | -23.91M | 19.80M | 21.68M | -9.42M | -8.36M | 95.01M | -0.64M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.59M | 0.59M | 0.74M | 0.74M | 0.71M | 0.85M | 0.85M | 0.85M | 0.83M | 0.83M | 0.84M | 0.84M | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.67M | 0.49M | 0.67M | -1.03M | 0.74M | -0.71M | 0.22M | -0.23M | -0.47M | 0.59M | 0.58M | -1.49M | 0.77M | -0.61M | 0.51M | 0.87M | 0.02M | -0.40M | -0.11M | 0.09M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.17M | -0.92M | 0.88M | 5.24M | -1.99M | 0.23M | -0.98M | -4.71M | -2.63M | -0.71M | 1.71M | 5.73M | -6.84M | 1.25M | -1.22M | 1.81M | 2.29M | -3.97M | 58.59M | -27.10M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.84M | 84.98M | -35.61M | 2.73M | -21.74M | 98.47M | -44.04M | -59.06M | -51.34M | 83.82M | -39.67M | -14.63M | 26.72M | 24.23M | -21.01M | -19.85M | 11.31M | 4.43M | -36.41M | -26.37M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.17M | -0.92M | 0.88M | 5.24M | -1.99M | 0.23M | -0.98M | -4.71M | -2.63M | -0.71M | 1.71M | 5.73M | -6.84M | 1.25M | -1.22M | 1.81M | 2.29M | -3.97M | 58.59M | -27.10M |