|
Net Income (Quarter)
|
0.21M | -2.34M | -0.62M | -0.03M | -0.02M | -0.01M | -0.17M | 0.38M | 0.38M | 0.24M | 0.49M | 0.38M | 0.39M | 0.42M | 0.67M | 1.37M | | | 0.33M | | | | | 1.02M | 0.17M | 1.82M | -4.64M | 0.86M | 7.27M | 1.32M | 20.24M | 1.24M | 3.19M | -0.82M | 2.60M | 4.15M | 1.31M | 4.77M | -3.01M | 12.51M | 0.62M | 1.74M | 0.22M | 3.60M | 0.46M | 1.24M | -4.85M | -2.54M | -4.71M | 16.54M | -1.88M | 5.91M | 3.02M | -1.58M | -16.33M | -5.22M | 1.90M | 21.91M | -25.93M | 3.21M | 4.96M | 6.48M | -6.41M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | 0.40M | 5.40M | 1.70M | 2.50M | 2.30M | 1.13M | 2.30M | 2.46M | 3.49M | 3.51M | 1.77M | 1.70M | 1.69M | 2.32M | 2.75M | 2.94M | 2.86M | 3.07M |
|
Share-based Compensation (Quarter)
|
| 0.12M | 1.64M | 0.23M | -0.10M | -0.54M | 0.47M | 0.20M | -1.01M | 0.08M | 0.43M | 1.60M | 0.08M | 0.03M | 0.56M | 1.12M | 0.41M | 2.42M | 2.42M | -0.75M | 1.18M | -0.03M | 1.69M | -1.22M | 0.52M | -0.63M | 3.80M | -0.03M | 0.41M | 2.34M | 0.38M | 0.97M | 0.09M | 7.64M | -1.19M | 0.41M | 4.84M | 2.37M | -3.57M | -10.70M | 3.19M | 4.75M | 4.25M | 0.94M | -0.94M | | | | 4.01M | -3.57M | 2.00M | 2.20M | 2.19M | 1.05M | 2.50M | 2.20M | -0.31M | 2.43M | 0.91M | 0.97M | 1.25M | 2.40M | 2.05M |
|
Deferred Taxes (Quarter)
|
| -1.49M | -8.54M | 0.90M | 0.43M | | 0.51M | | | 0.00M | -34.98M | | | | -0.01M | | | | | | | | | | | | | | | | 21.23M | -0.45M | -0.93M | 0.55M | 0.28M | -1.43M | -0.16M | -1.66M | 1.08M | -3.20M | 0.68M | 1.06M | 1.62M | 0.32M | -0.26M | 0.24M | 3.70M | | 0.42M | | | -0.61M | 0.53M | 0.09M | 8.03M | -1.16M | 2.70M | 1.27M | 3.83M | -0.48M | -1.32M | 0.82M | 4.98M |
|
Cash from Discontinued Operations (Quarter)
|
| 1.27M | -0.18M | -0.45M | -0.11M | -0.12M | 0.45M | -0.18M | 0.62M | 0.29M | 0.04M | -0.37M | 0.20M | 0.11M | 1.48M | 0.05M | -0.69M | -0.01M | 0.12M | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | 2.12M | 0.01M | 1.59M | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 0.14M | 0.74M | 1.08M | 0.64M | 1.17M | 0.89M | 0.49M | 0.55M | 0.75M | 0.43M | 0.47M | 0.69M | 1.23M | 1.03M | 1.10M | 1.32M | 1.41M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.42M | | -5.56M | | | | 0.18M | | | | | 0.07M | 0.07M | 0.06M | 5.18M | 0.06M | 0.14M | 0.18M | 3.00M | | 1.83M | 9.72M | -11.12M | 0.12M | -2.16M | 2.40M | -0.65M | 0.01M | -1.04M | 0.85M | 0.19M | 0.93M | 9.01M | -10.10M | 0.75M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | 2.91M | 0.13M | | | 2.90M | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | | | | 0.44M | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| 4.03M | 11.82M | -6.86M | -0.25M | -1.34M | -14.67M | -8.85M | 1.07M | -3.48M | 2.91M | -2.25M | -4.42M | 5.39M | 1.79M | -7.11M | 2.75M | 2.28M | 3.87M | -1.90M | 4.20M | 3.90M | 3.33M | -0.96M | 3.17M | 3.10M | 3.32M | -3.28M | -1.20M | 8.23M | 3.45M | -2.49M | 4.34M | 8.45M | 10.00M | -10.50M | 8.27M | 10.27M | 1.16M | -6.89M | 14.72M | 12.19M | 12.51M | -1.48M | 10.39M | 8.22M | -6.82M | -13.53M | -26.01M | 20.26M | 8.25M | 13.86M | 13.61M | 46.59M | 28.23M | 6.62M | 21.39M | -17.27M | 45.72M | -4.76M | 33.30M | 38.37M | 16.94M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | 28.31M | | | | 28.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 0.40M | 0.66M | -0.23M | 1.00M | 0.47M | 0.47M | 0.50M | 0.70M | 0.76M | 0.66M | 0.70M | 0.80M | 0.83M | 0.90M | 0.90M | 0.80M | 0.62M |
|
Depreciation & Amortization (CF) (Quarter)
|
| 1.51M | 1.84M | 1.33M | 1.39M | 1.23M | 1.46M | 1.74M | 1.55M | 1.96M | 1.88M | 2.06M | 2.24M | 2.37M | 2.36M | 2.29M | 2.16M | 2.16M | 2.13M | 2.10M | 2.13M | 2.12M | 2.20M | 2.19M | 2.23M | 1.97M | 1.68M | 1.71M | 1.64M | 1.59M | 1.83M | 1.69M | 1.68M | 1.75M | 1.74M | 1.48M | 1.46M | 1.47M | 1.49M | 1.51M | 1.51M | 1.64M | 2.04M | 1.94M | 6.99M | 4.73M | 5.03M | 7.59M | 14.75M | 8.98M | 13.87M | 15.72M | 14.58M | 17.01M | 16.27M | 17.05M | 18.54M | 18.62M | 20.16M | 19.98M | 20.34M | 20.04M | 20.52M |
|
Change in Receivables (Quarter)
|
| 1.89M | -2.35M | 3.33M | 0.63M | 2.97M | 4.17M | -3.29M | -2.57M | 0.47M | -4.64M | 3.71M | 0.71M | -1.50M | -1.98M | 3.03M | 0.62M | 2.38M | -3.62M | 1.99M | -1.02M | -0.21M | -4.05M | 3.70M | -0.14M | 0.98M | -1.29M | 3.89M | 0.99M | 2.16M | -1.77M | 0.83M | 3.80M | 0.99M | -5.43M | 6.27M | 1.70M | -0.19M | -6.41M | 3.53M | -7.42M | 6.01M | -3.89M | 4.43M | -6.47M | -3.69M | -1.20M | 12.53M | 15.11M | 3.16M | -9.02M | 6.01M | -1.22M | 3.53M | -26.35M | 6.56M | 11.77M | 12.09M | -29.00M | 29.59M | 1.46M | 13.89M | -23.50M |
|
Change in Inventory (Quarter)
|
| -1.73M | 0.19M | 4.03M | -0.84M | -5.82M | 10.15M | 3.18M | -4.20M | -0.41M | -3.34M | 2.94M | -0.33M | -2.60M | 1.40M | -2.25M | 0.39M | 0.74M | 0.24M | 0.07M | -2.57M | 1.05M | 1.57M | -0.61M | -1.35M | -1.25M | 0.98M | 0.63M | -0.97M | 0.72M | 1.34M | -0.02M | 0.70M | -0.12M | 2.35M | 0.64M | 1.24M | -0.29M | 0.71M | 1.50M | -1.81M | -0.79M | -0.32M | -0.09M | 6.65M | -9.33M | 7.83M | 12.13M | 16.86M | 14.87M | -1.45M | 7.24M | -4.67M | -4.14M | 2.80M | -1.05M | 2.68M | -0.66M | 8.25M | 1.82M | -0.35M | -2.94M | 8.71M |
|
Change in Accured Expenses (Quarter)
|
| 3.38M | 2.51M | -3.11M | -4.87M | -3.98M | 5.21M | -9.16M | 6.90M | -1.90M | -7.38M | 3.09M | -10.78M | -1.83M | 0.11M | -7.11M | -0.55M | -0.01M | -0.03M | -1.10M | -3.77M | 0.15M | -1.41M | -1.19M | -0.96M | 0.81M | 1.92M | -1.10M | -5.40M | 7.24M | 1.24M | -4.28M | 2.53M | 3.19M | 1.41M | -8.86M | 2.46M | 0.21M | 2.96M | -8.49M | 0.96M | 10.62M | 2.69M | -3.73M | 1.67M | 3.04M | 1.91M | 7.10M | 2.86M | -8.64M | 3.18M | 11.18M | -11.81M | 11.18M | 3.12M | -1.49M | 11.26M | 4.32M | -2.75M | 7.74M | -6.52M | 26.34M | -3.95M |
|
Other Working Capital Changes (Quarter)
|
| -4.90M | 2.20M | 0.51M | -2.24M | -0.34M | 0.91M | -0.15M | -1.13M | -0.13M | -0.18M | -1.23M | -4.74M | -1.02M | 0.60M | 1.48M | -0.58M | -0.20M | -1.33M | -1.14M | 1.93M | -1.13M | -0.08M | -0.13M | -0.71M | 1.23M | -0.58M | -0.12M | 0.23M | -0.42M | 1.53M | -0.12M | -0.12M | 3.89M | -4.59M | 2.31M | -0.69M | 0.80M | -3.10M | -0.31M | -0.18M | 1.22M | 2.17M | 1.15M | -1.15M | -1.13M | -0.60M | -0.05M | -0.19M | -0.32M | 2.44M | 2.94M | -3.87M | 8.22M | -8.07M | 0.33M | -0.44M | -0.43M | -0.33M | 4.96M | -7.08M | -1.62M | -0.69M |
|
Capital Expenditures (Quarter)
|
| 1.60M | 4.83M | 4.30M | 3.38M | 1.24M | 2.15M | 4.44M | 11.11M | 0.80M | 1.97M | 1.23M | 0.43M | 0.21M | 1.04M | 0.34M | 0.58M | 0.38M | 1.46M | 0.35M | 0.88M | 0.67M | 0.44M | 0.52M | 1.07M | 0.99M | 0.54M | 0.20M | 0.30M | 0.73M | 0.03M | 0.65M | 0.78M | 0.20M | 0.90M | 0.25M | 0.70M | 0.45M | 0.64M | 0.55M | 0.17M | 0.59M | -1.25M | 0.85M | 1.71M | 0.35M | 0.12M | 0.41M | 3.00M | 1.54M | 3.35M | 4.49M | 3.31M | 3.38M | -10.82M | 0.13M | 0.49M | -0.39M | 0.22M | 0.28M | 10.01M | -9.75M | -0.05M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | 0.02M | 3.47M | | -12.50M | | | | 8.31M | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | 1.13M | 2.44M | 1.92M | 4.86M | -0.79M | -6.00M | 1.82M | 1.15M | 1.23M | -4.20M | | | | 5.12M | 2.46M | -1.47M | 8.38M | 3.38M |
|
Acquisitions (Quarter)
|
| | -11.26M | 0.69M | -0.25M | -0.25M | -0.25M | -0.25M | -0.25M | -0.25M | -0.16M | | | | | -12.12M | | | 12.12M | | | 0.44M | | 1.25M | 1.33M | | 3.45M | | | | -32.06M | 0.16M | | | 5.15M | | | | | | | 2.30M | | 0.19M | 6.31M | 13.22M | 14.21M | 56.43M | 57.35M | -0.10M | 1.66M | | 252.01M | | 7.83M | 13.14M | 82.29M | 98.96M | 5.03M | | 1.43M | 0.75M | |
|
Divestments (Quarter)
|
| | | | | | | | | -0.12M | -0.04M | -0.18M | -0.13M | 0.06M | 0.24M | | | | 12.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| 14.40M | 6.43M | -4.99M | -3.13M | -0.99M | -1.90M | -4.19M | -2.06M | -0.54M | 1.66M | -1.23M | -0.43M | -0.17M | -1.04M | 11.79M | 7.72M | -0.38M | -1.46M | -0.35M | -0.88M | -1.11M | -0.44M | -1.77M | -2.39M | -0.99M | -3.99M | -0.20M | 5.88M | -0.73M | -32.31M | -0.81M | -0.78M | -0.20M | -6.05M | -0.25M | -0.70M | -0.45M | -0.64M | -0.55M | -0.17M | -2.89M | -0.38M | -0.66M | -11.43M | -14.89M | -14.40M | -57.57M | -57.71M | -5.26M | -6.14M | -5.09M | -257.73M | -3.90M | -11.80M | -16.01M | -86.36M | -103.02M | -24.29M | -5.05M | -6.94M | -8.47M | -9.03M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | -0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.94M | 3.48M | 0.54M | | | 1.53M | | | | | 2.06M | | | | | 4.65M |
|
Cash from Financing Activities (Quarter)
|
| -5.15M | -0.68M | -1.02M | -1.02M | -1.03M | -1.03M | 12.32M | 0.42M | 3.37M | -3.71M | 3.71M | 3.42M | -4.95M | -2.24M | -4.44M | -9.19M | -2.39M | | | 0.05M | | 0.68M | 1.30M | -2.07M | -0.17M | 0.68M | 0.96M | -1.82M | | 14.24M | 3.36M | -1.83M | -6.27M | 0.25M | 2.26M | -4.36M | -8.06M | -3.73M | 6.37M | -8.80M | -2.21M | -1.13M | -0.07M | 3.83M | 7.46M | 23.46M | 68.80M | 88.25M | -5.22M | -3.36M | -2.39M | 277.32M | -5.63M | -18.89M | -3.95M | 37.16M | 138.74M | -12.65M | 7.63M | -46.69M | -9.39M | -15.82M |
|
Dividends Paid - Common (Quarter)
|
| | 0.68M | 1.02M | 1.02M | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | 0.07M | 0.03M | -0.01M | -0.36M | -0.58M | 0.73M | 0.09M | -0.15M | -0.25M | 0.07M | 0.29M | 0.41M | -0.00M | -0.12M | -0.10M | -0.32M | 0.02M | 0.21M | 0.10M | -0.06M | 0.08M | -0.33M | 0.16M | 0.09M | 0.39M | 0.11M | -0.09M | 0.16M | 0.47M | -0.01M | 1.19M | -2.49M | 0.63M | 0.22M | 0.32M | -0.75M | 0.93M | -0.68M | -0.88M | 0.41M | -2.82M | 0.49M | 2.06M | 0.43M | 0.53M |
|
Change in Cash (Quarter)
|
| 14.55M | 17.40M | -13.32M | -4.51M | -3.47M | -17.14M | -0.90M | 0.02M | -0.46M | 0.87M | -0.30M | -1.05M | 0.14M | 0.28M | 0.29M | 0.60M | -0.51M | 3.13M | -2.22M | 3.36M | 2.43M | 2.98M | -0.70M | -1.20M | 1.79M | -0.24M | -2.45M | 3.15M | 7.92M | -14.63M | -0.06M | 1.64M | 1.67M | 4.22M | -8.28M | 3.31M | 1.71M | -3.13M | -1.40M | 5.92M | 7.18M | 11.40M | -2.10M | 2.70M | 0.96M | 2.71M | -2.32M | 5.71M | 7.29M | -0.61M | 6.59M | 33.52M | 36.31M | -1.53M | -14.02M | -28.69M | 18.86M | 5.96M | -1.69M | -18.27M | 20.94M | -7.37M |
|
Free Cash Flow (Quarter)
|
| 2.43M | 7.00M | -11.16M | -3.62M | -2.58M | -16.82M | -13.29M | -10.03M | -4.28M | 0.94M | -3.47M | -4.85M | 5.19M | 0.75M | -7.44M | 2.17M | 1.90M | 2.41M | -2.25M | 3.33M | 3.23M | 2.88M | -1.48M | 2.11M | 2.12M | 2.78M | -3.48M | -1.50M | 7.51M | 3.42M | -3.14M | 3.56M | 8.26M | 9.10M | -10.75M | 7.57M | 9.83M | 0.52M | -7.44M | 14.56M | 11.60M | 13.75M | -2.33M | 8.68M | 7.88M | -6.94M | -13.94M | -29.01M | 18.72M | 4.90M | 9.37M | 10.30M | 43.20M | 39.05M | 6.48M | 20.90M | -16.88M | 45.49M | -5.04M | 23.29M | 48.12M | 16.99M |
|
Net Cash Flow (Quarter)
|
| 13.28M | 17.58M | -12.87M | -4.40M | -3.36M | -17.59M | -0.72M | -0.57M | -0.64M | 0.86M | 0.24M | -1.43M | 0.28M | -1.49M | 0.24M | 1.29M | -0.49M | 2.41M | -2.25M | 3.38M | 2.79M | 3.56M | -1.43M | -1.29M | 1.94M | 0.01M | -2.52M | 2.86M | 7.51M | -14.62M | 0.06M | 1.74M | 1.99M | 4.20M | -8.49M | 3.21M | 1.77M | -3.21M | -1.07M | 5.75M | 7.09M | 11.00M | -2.21M | 2.79M | 0.80M | 2.24M | -2.31M | 4.52M | 9.78M | -1.25M | 6.37M | 33.20M | 37.06M | -2.46M | -13.34M | -27.81M | 18.45M | 8.78M | -2.18M | -20.33M | 20.51M | -7.91M |