|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | 7.36M | -5.98M | -21.87M | -0.03M | -5.17M | -11.10M | -4.80M | -7.46M | -3.54M | -1.44M | -10.56M | 2.79M | -90.78M | -148.41M | -48.74M | 33.93M | 7.91M | -15.88M | -13.63M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 2.06M | 2.24M | 2.33M | 2.48M | 3.25M | 2.80M | 2.97M | 2.98M | 3.17M | 3.02M | 2.93M | 3.12M | 3.09M | 2.90M | 2.78M | 2.73M | 3.40M | 3.00M | 2.96M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 6.79M | 0.92M | 1.98M | 1.07M | 3.79M | 0.90M | 1.27M | 4.13M | 3.81M | 2.65M | 1.99M | 0.02M | 0.86M | 0.15M | 0.01M | 0.10M | 0.60M | 1.13M | |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | -3.23M | 0.17M | -2.22M | -3.20M | -0.60M | -1.22M | -0.82M | -2.89M | -1.13M | 1.11M | 0.02M | -2.15M | -1.98M | -0.17M | -0.33M | -0.09M | -1.12M | -0.33M | -0.25M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | -3.99M | 0.54M | 4.19M | -4.60M | 2.79M | -0.18M | 2.65M | -2.52M | 3.40M | -0.01M | 3.80M | 0.01M | 1.07M | 1.10M | 0.09M | 0.01M | 0.06M | -0.01M | -0.28M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.01M | -3.23M | -0.16M | 2.40M | 1.06M | 1.15M | 0.24M | 0.31M | 0.03M | -0.59M | | | | 2.80M | 1.41M | | 3.48M | -1.51M | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.79M | 15.94M | 4.78M | 4.77M | -1.13M | -6.42M | -6.20M | -10.59M | 16.61M | -4.26M | -14.54M | -26.66M | -3.79M | -9.50M | -21.81M | -0.23M | 2.30M | 11.45M | 8.08M | 4.87M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.31M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | 5.35M | -16.05M | 5.29M | 5.29M | 5.29M | -15.87M | 6.59M | 5.04M | 5.04M | -8.22M | 5.04M | 5.04M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.18M | 0.20M | 0.20M | 0.20M | -0.61M | 0.20M | 0.46M | 0.59M | -1.26M | | | | 3.98M | 2.08M | 3.45M | -2.03M | 2.03M | 1.37M | 1.35M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 2.06M | 2.24M | 2.33M | 2.48M | 3.25M | 2.80M | 2.97M | 2.98M | 3.17M | 3.02M | 2.93M | 3.12M | 3.09M | 2.90M | 2.78M | 2.73M | 3.40M | 3.00M | 2.96M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.64M | 14.12M | -21.45M | 2.11M | -14.37M | 0.14M | 5.32M | 6.45M | 9.31M | 18.64M | 26.27M | 14.19M | 1.61M | -3.76M | 2.71M | -13.25M | -15.87M | -6.74M | -5.02M | -12.49M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | -1.60M | 8.51M | 3.64M | 6.03M | 2.22M | 4.28M | 1.45M | 8.66M | 0.50M | -2.66M | 1.74M | 11.10M | -2.43M | 1.21M | 0.58M | -2.76M | -6.75M | -0.97M | -0.98M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.36M | 2.89M | -6.35M | 1.85M | -1.30M | 12.63M | -1.55M | -5.38M | 25.14M | 2.16M | 5.10M | -24.45M | 12.03M | -11.61M | 1.71M | -0.32M | -15.32M | -1.26M | -0.54M | -2.52M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | -9.74M | 0.81M | 6.21M | -7.10M | 0.05M | 5.26M | -4.29M | 0.08M | 0.16M | 0.06M | -0.11M | -0.06M | -0.18M | -0.52M | 0.09M | -0.64M | 0.01M | 4.31M | -7.76M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | 4.30M | -2.60M | -1.91M | 2.04M | 1.40M | 0.79M | -0.33M | 0.50M | 0.71M | -3.47M | 6.40M | -5.07M | -0.15M | 2.47M | -1.24M | -2.72M | 1.11M | 0.65M | -0.10M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.91M | -14.91M | -3.50M | 16.12M | -1.13M | -15.18M | -0.06M | -1.72M | -0.04M | 0.17M | 0.14M | 2.66M | -6.11M | -0.98M | 0.10M | -1.10M | 1.55M | 0.61M | -0.95M | -5.42M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.55M | 7.80M | 3.64M | 5.17M | 5.61M | 5.20M | 7.22M | 2.70M | 4.96M | 3.44M | 3.22M | 4.27M | 2.67M | 4.18M | 2.42M | 1.65M | 2.46M | 2.04M | 3.26M | 4.43M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.63M | -0.08M | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.17M | -7.88M | -3.64M | -5.17M | -5.61M | -5.20M | -7.22M | -2.70M | -4.96M | -3.44M | -3.22M | 28.15M | -0.61M | -4.18M | -2.42M | -1.65M | -2.46M | -2.04M | -3.26M | -4.43M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.14M | | | | | 3.62M | 0.17M | 0.02M | 0.31M | 1.79M | 1.08M | 7.11M | 2.76M | 0.40M | 1.06M | 0.33M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.64M | -16.40M | -1.08M | 0.40M | 8.65M | 0.45M | 13.29M | 13.26M | -11.75M | 5.25M | 16.97M | 20.30M | -8.36M | 18.92M | 21.43M | -1.09M | 1.93M | 2.17M | -1.20M | -11.25M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | 2.60M | 2.92M | 2.84M | 2.64M | 2.65M | 3.09M | 2.78M | 2.79M | 0.00M | 0.11M | 0.15M | 0.00M | 0.00M | 0.04M | 0.12M | | 0.00M | 0.02M | 0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.26M | -8.34M | 0.06M | 0.00M | 1.91M | -11.18M | -0.13M | -0.02M | -0.10M | -2.44M | -0.84M | 21.84M | -12.76M | 5.24M | -2.79M | -2.98M | 1.77M | 11.59M | 3.62M | -10.81M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.24M | 8.14M | 1.14M | -0.40M | -6.74M | -11.62M | -13.42M | -13.29M | 11.65M | -7.69M | -17.76M | -30.93M | -6.46M | -13.68M | -24.22M | -1.89M | -0.16M | 9.41M | 4.82M | 0.44M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.26M | -8.34M | 0.06M | 0.00M | 1.91M | -11.18M | -0.13M | -0.02M | -0.10M | -2.44M | -0.79M | 21.79M | -12.76M | 5.24M | -2.79M | -2.98M | 1.77M | 11.59M | 3.62M | -10.81M |