|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.27M | 12.38M | 6.23M | 2.66M | 9.85M | 4.21M | -3.07M | 3.03M | 0.36M | -13.47M | -8.32M | -11.70M | -39.01M | -6.72M | -89.08M | -18.88M | -9.57M | -9.39M | -16.00M | -14.81M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | 0.99M | 1.08M | 0.67M | 1.01M | 0.95M | 0.70M | 0.74M | 0.93M | 1.08M | 0.86M | 0.50M | 0.34M | -0.28M | -0.50M | 0.29M | 0.20M | 0.32M | 0.33M | 0.16M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | 0.46M | 0.81M | -0.02M | -11.92M | -1.67M | -1.51M | -1.87M | 0.02M | -14.26M | -7.41M | -5.96M | 28.90M | -2.26M | 1.94M | 0.13M | -1.02M | 0.14M | 1.46M | 0.74M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | 0.30M | | | | 0.20M | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | -2.15M | | | | 1.29M | | | | 0.23M | | | 2.34M | 0.58M | | | 0.50M | 0.88M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | | | | 1.07M | | | | 0.28M | | | | 0.51M | | | | 0.77M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.61M | 25.99M | 10.51M | 11.54M | 14.54M | 10.61M | 0.71M | 12.28M | 8.82M | 6.89M | -3.94M | -11.48M | 3.00M | 7.43M | -2.25M | -4.62M | 11.28M | 0.14M | -0.11M | -1.25M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.06M | 1.18M | 0.69M | 1.04M | 0.94M | 0.78M | 1.24M | 0.96M | 1.09M | 0.88M | 1.29M | 0.86M | 2.07M | 1.69M | 1.66M | 1.77M | 1.96M | 1.78M | 1.91M | 1.73M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.40M | 0.39M | 0.39M | 7.30M | 0.70M | 0.67M | 0.67M | 0.70M | 0.70M | 0.67M | 0.67M | 0.70M | 0.70M | 0.87M | 0.67M | 0.70M | 0.70M | 0.67M | 0.67M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.63M | 6.78M | 6.70M | 6.79M | 6.78M | 6.78M | 6.76M | 6.86M | 10.19M | 12.52M | 11.48M | 12.03M | 12.45M | 12.46M | 12.65M | 12.39M | 12.84M | 12.82M | 12.87M | 13.02M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.16M | -0.75M | -0.57M | -1.98M | 1.57M | 0.43M | -0.16M | -2.82M | -0.07M | 4.70M | 4.15M | -2.48M | 1.27M | -1.25M | -4.39M | -0.01M | 2.08M | -1.24M | -0.19M | 0.33M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.09M | -0.01M | 0.01M | 0.04M | 0.12M | -0.03M | 0.09M | 0.40M | -0.65M | -0.17M | -0.02M | -0.63M | 0.01M | -0.27M | -0.01M | -0.08M | 0.03M | -0.18M | 0.06M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.33M | -0.62M | 4.53M | -3.61M | -0.75M | -2.16M | 4.58M | -2.13M | -3.08M | -2.28M | 1.37M | -2.40M | -2.62M | -1.62M | 3.29M | -4.86M | -4.21M | -6.05M | 7.27M | -5.98M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.97M | 5.43M | -3.72M | 5.18M | -0.23M | -1.76M | 0.85M | 0.33M | -0.41M | 7.37M | -2.96M | -1.38M | 10.53M | -1.57M | -3.39M | -0.48M | 5.29M | -2.67M | -4.44M | 1.91M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.32M | -1.19M | 1.55M | -3.86M | -2.62M | 7.37M | -6.87M | 1.60M | -2.34M | 10.86M | -1.84M | -12.13M | -1.47M | 0.79M | -3.10M | -0.71M | 1.80M | | 0.90M | 1.37M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50M | 0.43M | 3.73M | 0.15M | -3.95M | 0.25M | 4.89M | -1.01M | -0.24M | -1.80M | -5.00M | 5.94M | -1.76M | -1.55M | 3.96M | 0.64M | -4.29M | -0.70M | 3.51M | 0.04M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | 0.43M | 0.12M | 5.25M | -3.28M | 10.97M | 6.25M | 13.62M | -6.46M | 34.85M | 17.61M | 18.40M | 15.94M | -25.21M | 50.11M | 6.10M | -3.04M | -1.29M | 0.35M | 2.69M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.33M | -6.21M | 6.21M | -6.21M | | | 0.02M | | 0.05M | -0.00M | 0.00M | 0.03M | 0.01M | 0.02M | 0.05M | 0.13M | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.18M | 0.58M | 0.00M | | 0.68M | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.00M | | | | | | | 99.32M | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 4.01M | 2.26M | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.85M | -3.85M | -2.62M | 1.08M | -98.51M | -3.46M | -2.25M | -10.79M | -109.08M | -69.50M | -17.63M | -19.53M | -16.52M | -10.21M | -14.63M | -7.36M | -5.63M | -4.83M | -4.45M | -2.69M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.64M | -1.00M | -1.39M | -3.41M | 164.16M | -2.31M | 2.72M | -0.34M | 5.43M | 142.84M | 1.92M | -0.92M | 0.54M | -2.23M | -1.76M | -2.24M | -5.63M | -2.83M | -4.67M | -3.33M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 1.96M | 0.11M | 0.30M | 0.90M | 3.54M | 2.06M | 7.33M | 6.68M | 1.96M | 3.02M | 1.91M | 1.91M | 1.93M | 2.74M | 1.93M | 1.96M | 2.01M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | -0.40M | 0.35M | 0.18M | -1.21M | -1.75M | 1.45M | -0.18M | 0.57M | 0.17M | 1.99M | -2.85M | -0.38M | 0.66M | -1.44M | 0.19M | 0.79M | -0.19M | 0.35M | -1.68M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.20M | 20.75M | 6.86M | 9.39M | 78.98M | 3.09M | 2.63M | 0.97M | -94.26M | 80.40M | -17.65M | -34.78M | -13.36M | -4.34M | -20.09M | -14.03M | 0.82M | -7.71M | -8.88M | -8.95M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.81M | 25.56M | 10.39M | 6.30M | 17.81M | -0.36M | -5.55M | -1.34M | 15.28M | -27.96M | -21.54M | -29.88M | -12.94M | 32.64M | -52.36M | -10.72M | 14.32M | 1.43M | -0.46M | -3.94M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.12M | 21.15M | 6.50M | 9.21M | 80.19M | 4.84M | 1.18M | 1.15M | -94.83M | 80.23M | -19.64M | -31.93M | -12.98M | -5.00M | -18.65M | -14.22M | 0.03M | -7.52M | -9.23M | -7.27M |