|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | 3.81M | | -3.18M | -11.03M | -4.95M | -43.53M | -11.36M | 5.53M | 6.86M | 15.83M | 24.19M | 24.08M | 25.94M | 19.50M | 26.92M | 24.47M | 36.86M | 37.39M | 28.76M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87M | 0.33M | | 1.67M | 0.81M | 0.67M | 1.77M | 0.59M | 0.70M | 0.94M | 1.94M | 2.05M | 2.49M | 2.47M | 1.59M | 2.51M | 7.43M | 2.97M | 1.88M | 2.36M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36M | 0.81M | | -1.70M | -7.42M | 2.83M | -11.42M | -2.99M | 1.39M | 2.12M | 7.54M | 1.14M | 0.68M | 2.34M | -5.84M | -2.15M | -1.82M | -1.48M | 8.38M | 2.77M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.28M | 1.04M | | | 0.66M | -0.61M | 0.28M | -0.09M | 0.04M | 0.48M | 0.14M | 0.14M | 9.30M | -9.00M | 0.15M | | | 0.40M | -40.27M | 0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.92M | -7.37M | | -29.00M | 33.81M | -36.61M | 37.66M | 31.22M | 17.66M | 30.06M | 17.18M | -25.93M | 28.53M | -27.72M | 30.69M | -2.31M | 1.72M | 20.46M | 28.62M | 5.82M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | -3.04M | | -33.08M | 21.67M | -43.04M | -10.20M | 19.93M | 24.79M | 39.41M | 35.80M | 0.22M | 54.55M | 0.99M | 55.35M | 26.41M | 27.77M | 56.92M | 65.12M | 36.58M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.76M | | 1.14M | 1.37M | 0.57M | 1.18M | 0.42M | 0.36M | 0.35M | 0.35M | 0.13M | 0.09M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.34M | 3.33M | | 3.29M | 3.39M | 3.41M | 3.90M | 3.36M | 3.71M | 5.01M | 3.90M | 3.62M | 3.64M | 3.66M | 3.91M | 3.86M | 3.85M | 3.96M | 3.92M | 3.98M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 3.95M | | -3.83M | 5.06M | 1.80M | -0.26M | -3.41M | 4.51M | -2.21M | 1.15M | -1.47M | 0.32M | 22.58M | 25.09M | -45.10M | 1.79M | 5.32M | -0.46M | -9.88M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.82M | 41.58M | | 16.75M | 13.72M | 61.05M | -50.49M | -13.86M | 0.04M | 0.01M | 6.12M | 7.17M | 2.94M | -0.86M | -16.74M | 35.32M | 0.71M | -12.79M | -11.57M | 1.46M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 29.38M | 32.32M | | -11.12M | 50.00M | 17.40M | -20.07M | 16.57M | 11.54M | -0.16M | 0.76M | -23.10M | 25.40M | -12.26M | 16.63M | -5.47M | 15.40M | -2.62M | 0.71M | -29.03M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.72M | 1.04M | | -8.57M | 2.21M | -3.57M | -6.22M | 0.46M | 2.96M | 19.65M | 11.71M | -3.74M | 8.16M | -10.41M | 24.86M | 0.03M | -17.77M | 7.33M | 7.75M | 28.94M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.12M | -0.32M | | 2.55M | 0.52M | -3.15M | -0.23M | 5.23M | -2.85M | -2.15M | -0.68M | 3.10M | 6.92M | -10.70M | -0.29M | 9.24M | 1.71M | -2.25M | 7.09M | 9.88M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.69M | 3.30M | | 1.57M | 1.91M | 1.27M | -3.85M | 1.15M | 2.59M | 2.65M | 2.13M | 2.90M | 2.74M | 4.49M | 5.13M | 4.59M | 9.02M | 4.60M | 4.66M | 5.46M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.00M | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.69M | -2.40M | | -1.57M | -1.91M | -1.27M | 2.95M | -1.15M | -2.59M | -2.65M | -2.13M | -2.90M | -2.74M | -4.49M | -5.68M | -5.09M | -9.02M | -4.95M | -4.81M | -5.66M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | | | 0.18M | 0.02M | 2.27M | 0.28M | 0.06M | 0.70M | 6.30M | | 3.13M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.80M | -2.06M | | 27.01M | -8.96M | 55.95M | 39.30M | -23.36M | -10.09M | -4.04M | -5.41M | 0.99M | -36.02M | -1.18M | -10.40M | -12.88M | -24.12M | -9.65M | -4.06M | -18.50M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.00M | -3.00M | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.19M | -7.50M | | -7.64M | 10.80M | 11.64M | 32.05M | -4.58M | 12.11M | 32.72M | 28.25M | -1.69M | 15.80M | -4.68M | 39.27M | 8.43M | -5.37M | 42.32M | 56.25M | 12.43M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.39M | -6.34M | | -34.65M | 19.76M | -44.31M | -6.35M | 18.78M | 22.20M | 36.77M | 33.67M | -2.69M | 51.81M | -3.50M | 50.23M | 21.82M | 18.75M | 52.32M | 60.46M | 31.11M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.19M | -7.50M | | -7.64M | 10.80M | 11.64M | 32.05M | -4.58M | 12.11M | 32.72M | 28.25M | -1.69M | 15.80M | -4.68M | 39.27M | 8.43M | -5.37M | 42.32M | 56.25M | 12.43M |