|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.20M | 19.88M | 44.18M | 24.97M | 23.43M | 26.40M | 13.70M | 3.14M | 2.09M | 4.19M | -27.46M | -8.54M | 0.43M | -0.96M | 5.10M | 3.16M | 10.63M | -5.74M | -22.47M | -76.70M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.40M | 1.25M | 1.03M | 2.97M | 0.98M | 0.79M | 1.98M | 0.82M | 1.16M | 2.45M | -0.71M | 1.14M | 1.29M | 1.32M | 3.92M | -1.46M | 0.92M | 1.16M | 1.19M | 0.97M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.28M | 1.11M | 4.75M | 1.97M | 2.41M | 2.36M | 3.23M | 1.95M | 1.98M | -3.22M | -11.03M | -4.72M | -2.54M | -0.94M | -4.55M | -2.85M | -2.32M | 0.61M | | 29.26M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.03M | | | | 0.01M | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | -3.47M | 0.03M | 0.03M | 2.20M | 1.20M | 0.14M | 0.21M | 0.04M | 0.04M | 0.49M | 0.21M | | 0.02M | | 0.16M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.08M | 0.12M | 0.06M | | | | | | | 2.75M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.60M | 28.40M | 44.40M | 46.20M | 24.20M | 8.40M | 14.40M | 5.10M | 9.10M | 25.80M | 4.10M | 2.40M | 1.60M | 4.80M | 270.00M | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -22.34M | -9.73M | -14.35M | -31.39M | -38.56M | -16.51M | -60.40M | -34.73M | -11.77M | -45.40M | -30.73M | 12.96M | -10.73M | -14.97M | -22.23M | -30.78M | 19.22M | -5.92M | 9.06M | -5.92M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.12M | 0.06M | 0.05M | 0.04M | 0.04M | 0.02M | 0.01M | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.10M | 0.12M | 0.12M | 0.23M | 0.22M | 0.02M | 0.02M | 5.45M | 1.29M | -1.28M | 3.98M | -4.03M | 1.26M | 1.39M | 1.41M | -4.07M | 1.27M | 1.93M | 3.07M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 0.91M | 0.95M | 0.92M | 0.96M | 1.21M | 1.15M | 1.31M | 1.60M | 1.69M | 1.70M | 1.71M | 1.77M | 1.88M | 1.93M | 1.89M | 1.95M | 2.14M | 2.10M | 2.04M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.83M | -12.19M | -1.47M | -0.68M | -6.47M | -32.23M | 0.52M | -46.75M | -56.11M | -23.95M | -41.17M | -38.33M | -35.73M | -25.60M | -22.54M | -5.19M | -61.24M | -28.62M | -39.92M | -33.26M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.07M | 3.04M | 4.08M | 2.29M | 2.74M | 1.14M | 6.90M | -1.24M | 1.86M | 1.41M | -5.73M | -1.51M | -3.51M | 11.47M | -1.42M | 6.02M | 1.55M | 3.21M | 9.54M | -24.90M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.65M | 0.63M | 0.49M | 4.17M | -4.34M | 0.06M | 0.40M | -4.72M | -2.35M | 3.99M | 1.66M | 2.59M | -1.93M | 2.02M | 2.50M | -1.04M | 0.93M | -2.25M | -6.90M | 3.53M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.54M | 0.71M | 0.74M | 1.05M | 4.97M | 2.01M | 0.80M | 1.25M | 1.57M | 0.95M | 1.21M | 3.65M | 2.33M | 2.08M | 2.00M | 0.40M | 0.79M | -1.22M | -1.68M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19M | 1.97M | 1.94M | 1.69M | 5.16M | 1.92M | 6.92M | 7.13M | 3.10M | 1.38M | 0.77M | 2.71M | 1.28M | 0.99M | 1.35M | 0.75M | 0.80M | 0.46M | 0.78M | 0.28M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.08M | | | 0.02M | | 0.01M | | 0.53M | 0.03M | -0.21M | -0.03M | | 0.02M | | 0.02M | 0.02M | 0.10M | 0.04M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | | | | 2.82M | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.55M | -2.00M | -1.86M | -1.69M | -5.38M | -2.15M | -6.92M | -7.34M | -3.15M | -0.85M | -0.74M | -7.74M | -1.32M | -8.51M | -1.33M | -0.75M | -0.78M | -0.44M | -0.69M | -0.24M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | -0.34M | 0.95M | | 1.79M | 4.32M | 0.09M | -0.05M | 0.26M | 4.09M | | 1.80M | 0.01M | 1.39M | 3.08M | 2.50M | 2.04M | 1.71M | 14.30M | 2.05M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.20M | -3.65M | 14.94M | 32.91M | 43.34M | 58.64M | 66.62M | 37.28M | 17.49M | 70.42M | 33.76M | -5.12M | 11.90M | 27.66M | 54.62M | 28.20M | -20.26M | 3.25M | 121.17M | -7.83M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.09M | -15.37M | -1.27M | -0.17M | -0.59M | 39.98M | -0.70M | -4.79M | 2.56M | 24.17M | 2.29M | 0.10M | -0.14M | 4.17M | 31.06M | -3.33M | -1.82M | -3.11M | 129.54M | -13.99M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -24.53M | -11.69M | -16.29M | -33.08M | -43.71M | -18.42M | -67.32M | -41.86M | -14.88M | -46.78M | -31.50M | 10.24M | -12.01M | -15.96M | -23.59M | -31.53M | 18.42M | -6.38M | 8.28M | -6.20M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.09M | -15.37M | -1.27M | -0.17M | -0.59M | 39.98M | -0.70M | -4.79M | 2.56M | 24.17M | 2.29M | 0.10M | -0.14M | 4.17M | 31.06M | -3.33M | -1.82M | -3.11M | 129.54M | -13.99M |