|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.49M | 9.01M | 10.20M | 30.20M | -2.54M | 24.59M | 6.64M | -6.63M | -5.03M | -3.86M | 3.55M | -3.43M | -18.41M | -7.15M | -14.18M | 0.87M | 3.82M | -6.89M | 7.71M | 7.75M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 0.98M | -0.24M | 0.00M | 2.14M | 0.00M | -2.21M | 0.00M | 0.81M | 0.04M | 3.24M | 0.00M | 0.00M | 1.58M | 0.87M | 0.97M | -0.21M | 3.24M | -2.86M | 1.30M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | 0.17M | 0.93M | -1.32M | 1.78M | 1.67M | -2.02M | -1.50M | -1.71M | -1.10M | 2.09M | -2.77M | -5.84M | -1.59M | 15.44M | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.87M | | | 0.57M | 0.74M | 0.06M | 0.30M | | 0.28M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.93M | -1.95M | 19.47M | -18.88M | -19.30M | 15.12M | 28.81M | -13.05M | -16.91M | -2.91M | 23.29M | -19.61M | 5.62M | -18.35M | 28.50M | -10.97M | 3.85M | 8.58M | 19.49M | 20.88M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.37M | 12.82M | 13.05M | 12.47M | 12.83M | 13.17M | 12.84M | 12.96M | 12.71M | 12.83M | 11.97M | 12.01M | 12.59M | 12.10M | 12.15M | 12.25M | 12.09M | 11.35M | 12.05M | 12.12M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.99M | 5.53M | 5.17M | 5.45M | 5.27M | 5.08M | 4.80M | 4.68M | 4.71M | 4.75M | 4.85M | 4.79M | 4.78M | 4.75M | 4.49M | 4.37M | 4.55M | 4.63M | 4.94M | 5.11M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.39M | 13.71M | -3.06M | 6.49M | 12.99M | -13.59M | -22.72M | 8.53M | 20.15M | -4.75M | 0.70M | -11.42M | 15.98M | -7.48M | -4.87M | -12.71M | 7.63M | 5.97M | -10.02M | 1.73M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.27M | 1.68M | -3.11M | -11.27M | -5.00M | 0.70M | -2.76M | 9.18M | 3.26M | -10.12M | 15.54M | -28.10M | 38.13M | -27.93M | 18.00M | -21.91M | 14.79M | 2.00M | 1.82M | 12.57M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.76M | -31.49M | 36.32M | -14.72M | 1.83M | -2.33M | 0.14M | -2.34M | -28.90M | 29.42M | -56.50M | 2.40M | -24.26M | -14.05M | 36.25M | 2.56M | -32.16M | 37.07M | -1.85M | -2.58M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.96M | -5.94M | -1.69M | 10.70M | -7.34M | 3.54M | -3.53M | -1.59M | -0.85M | -0.25M | -0.82M | 0.31M | -0.08M | 0.32M | 0.46M | 0.00M | 1.51M | 0.23M | 0.19M | 0.67M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.38M | -2.05M | -1.75M | -0.03M | 2.50M | -4.20M | 0.07M | -0.05M | 3.81M | -5.47M | 1.53M | -0.05M | 6.13M | -6.20M | -0.50M | 0.45M | -0.04M | 0.56M | 1.06M | 3.84M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.97M | 2.23M | 26.52M | 1.65M | 16.79M | 0.78M | 3.07M | 0.95M | 5.96M | -6.06M | 14.03M | 1.59M | 3.96M | 2.05M | 2.50M | 2.10M | -0.42M | -0.68M | 19.32M | 5.83M |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.67M | -19.66M | 26.56M | 38.19M | -9.75M | 34.80M | -3.07M | -0.95M | -5.96M | -3.15M | -3.31M | -1.59M | -3.96M | -2.05M | -2.50M | -2.10M | 5.61M | -7.81M | -4.18M | -5.83M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.92M | -43.11M | -8.26M | -7.44M | -4.70M | -0.07M | -0.02M | -0.78M | -0.03M | -0.04M | -0.00M | -0.33M | -0.52M | -0.02M | -3.78M | -6.46M | -0.62M | -0.07M | -0.31M | -0.03M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.52M | -64.73M | 37.77M | 11.87M | -33.74M | 49.86M | 25.72M | -14.79M | -22.89M | -6.09M | 19.98M | -21.54M | 1.13M | -20.43M | 22.21M | -19.53M | 8.84M | 0.70M | 14.99M | 15.01M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -4.18M | -7.05M | -20.53M | -36.09M | 14.34M | 25.74M | -14.01M | -22.86M | 3.16M | 9.26M | -21.20M | 1.66M | -20.41M | 26.00M | -13.07M | 4.27M | 9.26M | 0.16M | 15.04M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -54.52M | -64.73M | 37.77M | 11.87M | -33.74M | 49.86M | 25.72M | -14.79M | -22.89M | -6.09M | 19.98M | -21.54M | 1.13M | -20.43M | 22.21M | -19.53M | 8.84M | 0.70M | 14.99M | 15.01M |