|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.12M | 7.88M | 0.08M | -15.74M | -7.42M | -72.88M | -10.32M | 91.00M | -13.71M | -4.68M | -13.33M | -32.84M | -7.02M | -15.16M | -1.18M | 11.98M | | | | 7.54M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.82M | 0.69M | 0.80M | 0.76M | 0.70M | 0.90M | -1.60M | 0.90M | 0.80M | 1.00M | -2.20M | 0.20M | 0.20M | 0.20M | 0.10M | 0.20M | 0.20M | 0.20M | 0.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.52M | 2.10M | 4.87M | 5.07M | 5.40M | | 6.30M | 7.66M | 7.36M | 6.86M | 9.12M | 9.91M | 6.18M | 8.72M | 5.33M | 10.69M | 4.15M | 5.86M | 5.90M | 7.08M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.55M | -4.99M | -2.59M | -0.60M | -3.74M | -0.60M | -0.30M | 0.01M | | 0.02M | -0.10M | 0.01M | | -0.09M | 0.02M | 0.01M | 0.04M | 0.01M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.13M | 0.24M | 0.23M | 0.17M | 0.22M | 0.45M | 0.22M | 0.35M | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | -0.14M | -1.57M | -3.33M | -2.36M | 2.35M | 2.60M | 0.72M | -0.92M | -1.58M | -1.97M | 0.01M | | | 3.92M | | | 0.04M | 0.94M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.90M | | -69.90M | | | 8.31M | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.50M | 17.10M | 0.67M | 0.62M | 0.49M | 5.50M | 9.40M | 7.30M | 7.30M | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.82M | -7.72M | 2.08M | -0.77M | -7.92M | -9.92M | 1.50M | 7.86M | -2.71M | -7.72M | -4.38M | 2.31M | -4.47M | 6.46M | 4.80M | 1.65M | 1.73M | 7.37M | 6.10M | 4.92M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 1.88M | 2.52M | 2.90M | 2.86M | 2.90M | 2.50M | -4.21M | 1.46M | 1.40M | 1.31M | -3.10M | 0.70M | 0.68M | 0.68M | -1.63M | 0.70M | 0.71M | 0.70M | -0.27M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | 1.12M | 1.14M | 1.63M | 1.65M | 1.60M | 1.80M | 1.72M | 1.72M | 2.00M | 1.92M | 1.47M | 1.36M | 1.45M | 1.41M | 0.94M | 0.68M | 0.67M | 0.64M | 0.26M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.66M | 5.83M | -1.35M | 2.99M | 1.08M | 7.04M | 1.31M | 1.31M | -3.61M | -3.48M | -2.35M | -5.91M | -0.07M | 1.94M | -0.21M | 1.23M | -0.00M | 0.89M | 0.78M | -1.94M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -1.35M | 2.52M | -1.35M | 1.85M | 3.13M | 0.41M | 1.16M | 6.42M | -2.15M | 4.18M | 0.10M | -0.04M | -1.76M | -0.32M | 1.34M | -1.45M | 0.19M | 0.20M | 2.33M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | -3.39M | 4.16M | 0.65M | -3.23M | -0.17M | -0.21M | 4.03M | 0.16M | -4.84M | 1.30M | -5.04M | -1.96M | 1.19M | -0.37M | 1.17M | -0.83M | 0.37M | -0.68M | -0.95M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69M | -2.37M | -1.85M | 2.30M | | | 0.44M | -0.70M | -0.02M | 0.04M | -1.72M | 1.79M | -2.83M | 2.56M | -0.31M | 0.32M | 0.02M | -3.40M | 3.39M | 0.26M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.54M | 0.06M | -0.07M | | 0.51M | 0.41M | 0.41M | -0.02M | 0.02M | -0.41M | -0.50M | -0.08M | -0.33M | -0.30M | 0.10M | -1.39M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.04M | 0.04M | -0.15M | -0.02M | 0.22M | 0.10M | -0.14M | -0.05M | -0.00M | 0.05M | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.72M | -1.72M | 6.82M | 1.57M | 1.46M | -1.35M | 1.56M | -1.18M | 3.29M | -2.46M | 3.23M | 2.32M | 0.36M | -0.05M | -0.20M | 0.01M | 0.55M | -0.46M | 5.13M | 4.26M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.00M | 0.02M | -0.02M | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.52M | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33M | 0.52M | 1.33M | 1.12M | 0.50M | 0.97M | 0.82M | 0.82M | 0.91M | 0.57M | 1.18M | 1.84M | 3.24M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.43M | -4.22M | -2.01M | -2.54M | -2.27M | -25.07M | -15.88M | -14.89M | 2.93M | 9.29M | 1.66M | 3.96M | -0.22M | -13.44M | -1.68M | 73.64M | -27.18M | -39.53M | -5.97M | 1.14M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.08M | 0.14M | | 0.04M | -0.03M | 0.12M | 0.00M | 0.01M | -0.03M | 0.09M | -0.01M | 0.02M | -0.05M | 0.02M | -0.06M | 0.01M | 0.01M | 0.01M | 0.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | -0.83M | -1.06M | -2.10M | -0.18M | -0.29M | 17.41M | -0.62M | -0.56M | 0.70M | 0.61M | 9.84M | -0.95M | -0.70M | -1.04M | -4.09M | -2.99M | -2.88M | -2.56M | -2.50M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.17M | 0.14M | -0.02M | -0.17M | 0.01M | 0.07M | 0.01M | 0.02M | -0.06M | 0.06M | -0.07M | | 0.04M | 0.03M | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.39M | -12.77M | -0.98M | -5.42M | -10.38M | -35.28M | 3.02M | -7.66M | -0.35M | 2.28M | -2.11M | 16.11M | -5.65M | -7.68M | 2.08M | 71.20M | -28.44M | -35.04M | -2.42M | 3.56M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -6.00M | -4.74M | -2.34M | -9.38M | -8.56M | -0.06M | 9.04M | -6.01M | -5.25M | -7.61M | -0.01M | -4.83M | 6.51M | 5.01M | 1.64M | 1.18M | 7.83M | 0.97M | 0.66M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.39M | -12.77M | -0.98M | -5.42M | -10.38M | -35.28M | 3.02M | -7.66M | -0.35M | 2.28M | -2.11M | 16.11M | -5.65M | -7.68M | 2.08M | 71.20M | -28.44M | -35.04M | -2.42M | 3.56M |