|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | 0.04M | 2.13M | -2.53M | 0.51M | 2.12M | -6.02M | 5.58M | 7.97M | 14.63M | 4.70M | 6.84M | 4.81M | 8.00M | 13.90M | -1.37M | -0.96M | 5.01M | 14.43M | 6.13M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.49M | 0.51M | 0.49M | 0.57M | 0.57M | 0.59M | 0.60M | 0.51M | 0.72M | 1.59M | 0.87M | 1.70M | 1.91M | 0.93M | 1.68M | 0.39M | 1.65M | 4.70M | 1.68M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.11M | 19.34M | 17.55M | 17.25M | 15.88M | 15.82M | 18.27M | 17.14M | 16.45M | 14.50M | 11.48M | 10.89M | 9.76M | 9.95M | 11.90M | 9.91M | 16.13M | 18.22M | 15.56M | 15.76M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.42M | 4.87M | -8.71M | -6.41M | -5.47M | -0.39M | 1.11M | 6.49M | 2.91M | -5.51M | 9.56M | -8.80M | -8.94M | 10.71M | -2.33M | 4.53M | -13.76M | -1.38M | -25.23M | -14.78M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.99M | -2.12M | 2.80M | -2.34M | -1.73M | -1.96M | 0.61M | -7.62M | -0.27M | 1.71M | 3.80M | -3.19M | 4.17M | -3.45M | 0.54M | -11.46M | 11.55M | -3.45M | 4.90M | 0.49M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.74M | -1.93M | 2.01M | 1.67M | 2.53M | 0.11M | -4.57M | 1.99M | -6.23M | -1.08M | -2.31M | -0.67M | 4.25M | 1.50M | -1.88M | -7.83M | -6.86M | -4.68M | 17.18M | 2.45M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | -1.11M | -0.68M | 1.38M | -2.19M | 1.18M | 13.59M | -0.85M | -14.16M | 1.62M | 1.34M | 0.14M | -2.32M | 0.43M | -8.58M | 3.45M | -0.93M | 0.14M | 6.87M | 3.15M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.05M | 0.20M | -0.06M | 0.18M | -0.02M | 0.04M | 0.30M | -0.10M | -0.04M | 0.01M | -0.06M | 0.12M | -0.08M | -0.07M | -0.02M | -0.05M | -0.08M | 0.01M | 0.09M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.40M | 4.99M | 5.17M | -7.38M | -3.31M | 4.71M | 16.78M | 6.20M | 2.01M | 13.77M | 9.96M | 4.22M | -3.53M | 14.70M | 16.28M | -6.61M | 5.14M | 28.44M | -6.30M | -12.17M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.09M | -1.45M | -3.91M | -2.20M | -2.31M | -4.71M | -3.57M | -3.03M | -3.52M | -2.10M | -2.09M | -0.79M | -1.86M | -1.45M | -2.52M | -1.49M | -2.77M | -4.00M | -3.23M | -2.51M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | -2.16M | | | | | | | | | | | | | | | | -16.43M | -14.35M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.25M | 0.71M | -6.07M | -2.20M | -0.15M | -6.25M | 0.44M | -3.03M | -3.52M | 0.07M | -6.20M | -0.79M | -1.86M | -1.45M | -2.52M | -108.93M | -3.77M | -4.00M | -19.66M | -16.86M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.59M | -2.74M | -4.58M | 2.60M | -3.38M | 58.97M | -0.75M | 64.74M | 40.23M | 0.01M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | -0.09M | -0.05M | -3.72M | 3.75M | -0.89M | 5.21M | -0.58M | -0.43M | 3.35M | 2.29M | 3.51M | -0.45M | 0.16M | 8.59M | 0.59M | 0.52M | 0.30M | 3.95M | 0.25M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.25M | 5.61M | -0.95M | -9.32M | -3.68M | -1.58M | 17.27M | 2.59M | -1.94M | 12.50M | 4.46M | 0.41M | -10.41M | 16.01M | 9.49M | -55.98M | 1.15M | 89.48M | 14.10M | -28.78M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.34M | -2.70M | -3.79M | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.49M | 6.44M | 9.08M | -5.17M | -0.99M | 9.42M | 20.35M | 9.23M | 5.54M | 15.87M | 12.05M | 5.01M | -1.67M | 16.14M | 18.80M | -5.12M | 7.91M | 32.45M | -3.07M | -9.66M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.15M | 5.70M | -0.90M | -9.58M | -3.46M | -1.53M | 17.22M | 3.17M | -1.51M | 13.84M | 2.17M | 0.68M | -9.96M | 15.85M | 10.39M | -56.58M | 0.63M | 89.18M | 14.27M | -29.02M |