|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.11M | -3.19M | -10.91M | 28.19M | -1.77M | 29.32M | -3.94M | 4.59M | 3.06M | 3.17M | -0.30M | 0.48M | -0.27M | -0.14M | -0.03M | -2.47M | -0.10M | 0.05M | -0.01M | -4.10M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.56M | 0.49M | 1.26M | 0.84M | 0.73M | 0.71M | 0.74M | 0.90M | 0.76M | 0.65M | 0.53M | 0.75M | 0.46M | 0.57M | 0.57M | 0.74M | 0.61M | 0.59M | 0.60M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 2.74M | -0.09M | -2.98M | -0.09M | 7.11M | | | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.21M | 0.39M | 4.84M | 43.65M | 0.14M | 1.50M | 6.51M | 6.53M | 9.71M | 5.96M | 3.79M | -7.92M | 4.21M | 2.80M | 1.56M | 1.91M | 1.83M | 0.44M | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | | 0.20M | | | | 0.20M | | | | 0.14M | | | | 0.14M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | 0.25M | -0.70M | 0.01M | | 0.29M | 0.38M | 0.03M | 0.30M | | 0.11M | 0.01M | 0.00M | 0.40M | 0.12M | 0.01M | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.43M | 0.66M | 6.65M | 0.34M | 0.39M | 0.90M | 0.83M | 0.40M | 0.57M | 0.80M | 0.35M | 1.53M | 0.73M | 0.12M | 0.08M | 1.94M | 0.31M | 0.55M | 0.01M | 0.40M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.32M | | | | 1.83M | | | | 2.53M | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.74M | -0.13M | 4.94M | 24.64M | 18.34M | 9.21M | 25.55M | 27.59M | 11.23M | 9.01M | 31.78M | 10.46M | 8.72M | 24.62M | 15.84M | 11.09M | 13.52M | 2.95M | 11.66M | 15.94M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.32M | 0.10M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.12M | 0.10M | 0.10M | 0.18M | 0.22M | 0.20M | 0.23M | 0.24M | 0.23M | 0.23M | 0.25M | 0.28M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.20M | -4.58M | 11.81M | -12.01M | 2.37M | -2.07M | 4.03M | 12.01M | 10.64M | -6.17M | 2.80M | 1.87M | -1.09M | -5.47M | -3.45M | 12.23M | 2.67M | -2.35M | -1.92M | 11.81M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.09M | -3.37M | 8.00M | -5.93M | 1.15M | -2.82M | 2.47M | -2.80M | 3.63M | -1.16M | 3.64M | 2.60M | 2.19M | -8.81M | 2.02M | 3.68M | 1.54M | 3.14M | 4.00M | -11.68M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 0.02M | | | 0.19M | -0.20M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.62M | -7.57M | 7.29M | -7.06M | 2.59M | -2.97M | 2.95M | 9.06M | -0.07M | 0.04M | -0.02M | 23.03M | -0.03M | -18.13M | 5.78M | 15.48M | 0.98M | 4.40M | 6.28M | 5.31M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.77M | 1.39M | 3.64M | 3.64M | 6.56M | -4.76M | 6.21M | 5.05M | 5.00M | -16.59M | 5.01M | 2.29M | 2.91M | 0.70M | 4.60M | 4.32M | 0.83M | -0.63M | 3.25M | -5.43M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39M | 3.78M | 5.44M | -8.41M | 5.64M | 2.27M | -1.82M | -0.49M | 1.03M | 0.94M | -4.61M | 2.19M | -0.58M | -1.34M | -2.11M | -1.29M | 0.21M | -0.07M | 1.14M | -0.89M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.06M | 0.08M | -0.03M | 0.06M | 0.00M | 1.00M | -0.04M | 0.10M | 0.46M | 0.32M | 6.79M | 1.21M | 0.36M | 2.46M | 2.67M | 1.77M | -1.77M | 5.76M | 2.41M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.83M | -27.61M | 5.50M | -0.15M | 0.10M | 0.18M | 2.30M | 21.07M | | | | | 0.05M | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.00M | | 0.02M | | | | 0.02M | 7.99M | 2.01M | 0.02M | | | | 0.58M | | | | 0.03M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.01M | 4.49M | -0.83M | 0.03M | -23.46M | -28.21M | 3.89M | 42.55M | -4.16M | 2.60M | 0.81M | -9.26M | -5.84M | -1.30M | -4.40M | -4.49M | -2.09M | -5.16M | -3.13M | -4.96M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.37M | -2.81M | -2.02M | -0.48M | -2.38M | -8.78M | -3.56M | -10.81M | -3.27M | -6.32M | -2.92M | -2.63M | -7.73M | -4.59M | -6.14M | 2.71M | -4.38M | -4.74M | -5.65M | -4.38M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.37M | 0.37M | 0.37M | 2.30M | 2.37M | 2.23M | 2.26M | 2.11M | 2.65M | 2.06M | 2.06M | 2.12M | 2.03M | 2.02M | 2.04M | 2.03M | 2.01M | 2.00M | 1.99M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.01M | -0.17M | 0.19M | 0.03M | -0.15M | 0.10M | 0.03M | -0.01M | -0.03M | 0.10M | -0.13M | 0.07M | -0.21M | 0.02M | 0.13M | -0.08M | 0.02M | -0.01M | 0.02M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.99M | 6.37M | 2.94M | 68.04M | -7.47M | -27.93M | 25.98M | 15.28M | 3.79M | 5.25M | 32.35M | 19.50M | -0.57M | 14.30M | 13.90M | 11.34M | 8.80M | -8.77M | 5.15M | 6.62M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.76M | -0.19M | 4.87M | 24.68M | 18.28M | 9.21M | 24.55M | 27.62M | 11.14M | 8.54M | 31.46M | 3.67M | 7.51M | 24.26M | 13.38M | 8.42M | 11.75M | 4.72M | 5.89M | 13.53M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.12M | 1.56M | 2.10M | 24.19M | -7.50M | -27.78M | 25.87M | 59.33M | 3.80M | 5.28M | 29.68M | -1.44M | -4.86M | 18.72M | 5.31M | 9.31M | 7.05M | -6.95M | 2.88M | 6.60M |