|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.37M | -2.18M | -4.66M | 1.46M | 0.30M | -1.64M | | 3.48M | 11.93M | -3.80M | -2.09M | 7.72M | 17.16M | -2.93M | -14.15M | 13.49M | 22.21M | 0.47M | 1.15M | 9.03M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.07M | -19.00M | 7.28M | 0.09M | 2.70M | 2.00M | 0.50M | 2.87M | 0.10M | 7.84M | 2.56M | 2.85M | 0.87M | 18.89M | 0.65M | 1.99M | 2.30M | -6.15M | 0.47M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.40M | -5.44M | -5.54M | -10.31M | 2.04M | -4.63M | | -0.76M | -2.90M | -0.34M | -7.84M | -0.66M | -4.18M | -0.13M | -7.21M | -1.42M | -0.69M | -0.79M | -2.09M | -0.87M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.29M | -7.26M | 18.04M | 0.61M | 29.60M | 3.58M | | 31.90M | 9.70M | 32.01M | 32.23M | 22.33M | 20.20M | 27.31M | 31.63M | 4.62M | 62.28M | 25.06M | 18.55M | 42.98M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.15M | 0.08M | 0.05M | 0.06M | 0.05M | | 0.05M | 0.06M | 0.05M | 0.05M | 0.05M | 0.06M | 0.05M | 0.05M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.23M | 18.22M | 18.09M | 17.98M | 17.57M | 17.36M | 17.19M | 17.61M | 17.71M | 17.88M | | 17.87M | 18.16M | 18.19M | 18.52M | 18.28M | 18.74M | 19.31M | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.26M | -2.73M | 3.72M | -6.28M | -1.28M | -3.37M | | -8.74M | 11.64M | -15.56M | 1.88M | -4.65M | 0.45M | 1.39M | 2.90M | -4.08M | 1.60M | -1.81M | 2.32M | -4.82M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.23M | 0.21M | -0.33M | 0.24M | -0.17M | | 0.15M | -0.34M | 2.28M | -1.35M | 0.14M | -0.33M | -0.61M | -0.35M | -0.59M | -0.05M | -0.12M | 1.09M | -0.28M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.26M | -3.36M | 1.51M | 0.13M | -0.14M | -0.13M | | -3.98M | -1.11M | 0.47M | 10.67M | -5.83M | -2.92M | -0.63M | 5.06M | -30.89M | 28.80M | -3.02M | -4.09M | 4.13M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.31M | -11.21M | 0.23M | 0.43M | -1.73M | -15.95M | | -0.91M | 1.78M | -0.86M | 0.36M | 0.89M | -13.31M | 15.45M | 1.02M | -1.08M | 0.64M | 1.14M | 0.01M | -0.11M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.49M | 22.69M | -44.82M | -9.91M | 7.86M | 1.92M | | -0.28M | -1.52M | 3.89M | 1.14M | 2.29M | 1.49M | -7.29M | 8.35M | -15.72M | -4.03M | 17.62M | -38.00M | -10.97M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.00M | -12.45M | 40.34M | 12.10M | 19.02M | -20.52M | | 26.97M | -12.73M | 67.73M | 16.95M | 7.54M | 1.09M | -2.33M | 70.59M | 4.86M | 32.20M | 21.46M | -57.37M | 3.59M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | | 0.08M | | 0.00M | | | -0.00M | | | | 0.01M | 0.04M | 0.00M | 0.00M | 0.00M | 0.06M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.39M | -10.88M | -17.02M | -11.53M | -19.02M | -19.76M | | -26.96M | -25.95M | -29.06M | -16.95M | -21.88M | -19.47M | -19.68M | -15.87M | -16.65M | -20.37M | -21.45M | -11.10M | -15.74M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | | | | | | | | | 0.27M | 0.60M | 0.17M | | | 0.04M | 0.68M | 6.02M | 0.14M | 0.79M | 0.43M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -34.16M | -10.03M | -22.31M | -0.41M | -0.02M | -2.40M | | -0.51M | -7.00M | 2.96M | 1.83M | -10.70M | -3.37M | -5.39M | -8.09M | 4.93M | -34.95M | -4.14M | -9.11M | -28.35M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | | | | | | | | | | | | | | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.03M | 0.01M | 0.04M | 0.02M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.27M | -28.16M | -21.29M | -11.33M | 10.56M | -18.58M | | 4.42M | -23.25M | 5.91M | 17.11M | -10.25M | -2.63M | 2.24M | 7.67M | -7.09M | 6.96M | -0.53M | -1.65M | -1.11M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27.29M | 5.19M | -22.30M | -11.49M | 10.58M | 24.10M | | 4.93M | 22.43M | -35.72M | 15.28M | 14.79M | 19.11M | 29.64M | -38.96M | -0.23M | 30.08M | 3.60M | 75.92M | 39.39M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.27M | -28.16M | -21.29M | -11.33M | 10.56M | -18.58M | | 4.42M | -23.25M | 5.91M | 17.11M | -10.25M | -2.63M | 2.24M | 7.67M | -7.09M | 6.96M | -0.53M | -1.65M | -1.11M |