|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 3.69M | 2.37M | -4.35M | -1.12M | -5.33M | -12.98M | 3.71M | 21.40M | 19.20M | 2.17M | 10.74M | 2.52M | -4.95M | 21.41M | -17.16M | -9.43M | 16.47M | 17.48M | 3.01M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 0.52M | 0.49M | 0.49M | 0.47M | 0.51M | 0.47M | 0.50M | 0.54M | 0.56M | 0.53M | 0.51M | 0.49M | 0.52M | 0.53M | 0.57M | 1.32M | 0.95M | 1.01M | 1.69M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.33M | -0.03M | -0.01M | 0.19M | -1.71M | 0.01M | 13.03M | -0.01M | -16.66M | 0.01M | 0.01M | 0.00M | -9.09M | 0.01M | | 0.86M | -7.18M | 0.03M | -0.25M | 2.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.00 | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.42M | 0.98M | 5.15M | -5.93M | 0.00M | 0.69M | -0.27M | 4.04M | -4.32M | 1.19M | -1.29M | 4.18M | -3.78M | 9.08M | -9.04M | 16.58M | -13.40M | 2.72M | 1.08M | 1.34M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | -0.42M | -0.17M | -0.01M | 0.31M | 0.18M | -0.18M | 0.67M | 0.34M | 0.44M | 2.91M | -2.69M | 5.70M | 0.27M | -0.42M | -0.33M | -0.16M | 0.59M | -0.05M | 0.23M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.99M | -1.02M | -7.51M | -16.93M | -1.57M | -22.82M | 0.88M | 12.45M | 24.51M | 19.25M | 25.06M | 9.48M | 9.45M | 19.48M | 43.34M | 12.02M | 22.87M | 26.10M | 16.51M | 11.72M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.58M | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.23M | 4.05M | 3.74M | 3.75M | 3.85M | 4.03M | 4.20M | 4.32M | 4.45M | 4.67M | 4.83M | 4.88M | 4.92M | 4.89M | 4.90M | 4.91M | 4.84M | 4.80M | 4.78M | 5.15M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.62M | 9.46M | 14.19M | 17.35M | 4.38M | 22.74M | 4.99M | 1.47M | -9.34M | 16.88M | -5.50M | 2.03M | 0.73M | 3.77M | -26.34M | -8.39M | -20.43M | -1.69M | 6.93M | -0.61M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.36M | 0.87M | 0.41M | 8.74M | 10.35M | 10.65M | -6.56M | -2.56M | 23.85M | 4.55M | -3.10M | -0.39M | 15.93M | 5.08M | 5.38M | -7.58M | 16.60M | 0.53M | 0.34M | -0.38M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.71M | 0.15M | 0.61M | 0.08M | 0.05M | 0.36M | 0.07M | 0.18M | 0.21M | 0.03M | 0.03M | 0.06M | 0.07M | 0.04M | 0.08M | 0.09M | 0.07M | 0.22M | 0.08M | 0.25M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | | | | 1.00M | 2.50M | -0.01M | | | | 0.55M | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.41M | -1.85M | -8.02M | -10.05M | -11.46M | -10.37M | -4.82M | -5.75M | -4.44M | -5.71M | -6.37M | -4.98M | -4.25M | -5.97M | -6.41M | -5.40M | -6.00M | -5.62M | -3.84M | -5.49M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | | | | | | 0.99M | 5.84M | 0.62M | 0.38M | 0.37M | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.03M | -0.20M | -0.20M | -3.00M | -0.18M | 24.13M | 2.15M | -2.78M | -5.93M | 16.36M | -0.44M | -0.23M | -0.57M | 2.06M | -0.03M | -8.63M | -20.86M | -11.13M | -0.11M | -11.95M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.13M | 0.14M | 0.09M | -0.50M | 0.08M | -0.09M | -0.33M | -0.18M | -0.24M | 0.38M | -0.06M | -0.15M | -0.06M | 0.27M | -0.18M | -0.68M | | 0.19M | 0.54M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36M | -3.20M | -15.60M | -29.89M | -13.71M | -8.98M | -1.89M | 3.59M | 13.96M | 29.66M | 18.64M | 4.21M | 4.49M | 15.51M | 37.16M | -2.18M | -4.66M | 9.35M | 12.75M | -5.18M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.63M | -1.89M | -7.93M | -25.67M | -11.92M | -33.47M | 7.44M | 15.01M | 0.66M | 14.70M | 28.16M | 9.87M | -6.48M | 14.40M | 37.95M | 19.59M | 6.27M | 25.57M | 16.17M | 12.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | -3.07M | -15.73M | -29.98M | -13.21M | -9.06M | -1.79M | 3.92M | 14.14M | 29.90M | 18.26M | 4.27M | 4.63M | 15.57M | 36.90M | -2.01M | -3.98M | 9.35M | 12.56M | -5.72M |