|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.48M | -8.33M | -7.29M | -2.44M | -6.24M | -6.46M | 1.05M | -6.64M | -4.23M | -4.39M | -9.15M | -13.56M | -6.47M | -4.22M | 6.78M | -17.78M | 5.00M | 1.02M | 10.40M | -27.60M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.41M | | 0.38M | 0.38M | 0.17M | | 0.23M | 0.23M | 0.29M | | | 0.30M | 0.35M | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.08M | 1.70M | 2.12M | 2.02M | 1.99M | 1.93M | 2.03M | 1.63M | 5.41M | 4.48M | 4.17M | 4.17M | 4.27M | 4.38M | 4.79M | 4.56M | 0.88M | 3.27M | 3.80M | 3.84M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.29M | | | | | | 0.02M | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.24M | 1.21M | 1.27M | 0.14M | 0.20M | 0.22M | 0.24M | 0.13M | 0.16M | 0.17M | 0.18M | 0.28M | 0.30M | 0.00M | 0.33M | 0.02M | 0.00M | 0.00M | 0.10M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 41.20M | -1.75M | 2.23M | 0.28M | 0.04M | -0.06M | 1.82M | 0.05M | 0.05M | -0.69M | 0.38M | 0.06M | 0.06M | 3.78M | 0.03M | 0.01M | 0.14M | 8.65M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | -0.00M | 0.01M | 0.02M | 0.01M | 0.04M | 0.02M | 0.01M | 0.04M | 0.26M | -0.09M | -0.01M | 0.08M | 0.14M | 0.11M | 0.23M | 0.21M | -0.08M | -0.20M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.33M | 10.87M | 9.56M | 2.41M | 5.54M | 2.46M | 26.82M | 43.73M | 2.42M | 2.44M | 2.43M | 2.40M | 39.02M | 95.81M | 2.23M | 2.24M | 58.68M | 77.66M | 64.08M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.44M | -2.08M | -1.49M | 0.97M | 4.86M | -0.41M | -3.71M | -8.21M | 4.57M | -1.21M | 8.70M | -4.63M | -2.75M | 2.95M | -17.78M | 19.67M | -0.80M | 16.59M | 8.41M | -8.99M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.40M | 0.40M | 0.40M | 0.40M | 0.17M | 0.18M | 2.84M | 2.58M | 9.54M | 0.19M | 2.55M | 2.60M | 4.08M | 4.23M | 4.23M | 4.22M | 4.32M | 5.13M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.20M | 0.20M | 0.19M | 0.20M | 0.20M | 0.20M | 0.76M | 0.20M | 0.57M | 1.53M | 0.98M | 0.20M | 0.20M | 1.22M | 1.27M | 0.92M | 0.74M | 0.36M | 0.45M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.40M | 0.44M | 0.42M | 0.42M | 0.25M | 0.39M | 0.29M | 0.40M | 0.41M | 0.43M | 0.43M | 0.45M | 0.50M | 0.47M | 0.47M | 0.50M | 0.49M | 0.46M | 0.46M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | 0.45M | 0.30M | 1.53M | 0.78M | -0.01M | -0.45M | 5.88M | 6.16M | 0.25M | 18.06M | -8.40M | 24.03M | 1.82M | 62.78M | -39.20M | 1.99M | -1.01M | 33.22M | -9.83M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59M | 0.02M | 0.29M | 0.18M | 0.74M | 0.15M | 1.26M | 2.55M | -0.54M | 0.37M | 1.94M | -0.06M | -1.39M | 0.73M | 0.55M | 0.01M | 0.84M | 1.28M | 0.69M | 2.97M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.03M | 0.35M | 0.35M | -1.14M | 1.06M | 0.44M | 0.58M | -1.11M | 0.34M | 2.06M | 0.13M | -0.42M | 3.78M | 3.07M | -2.39M | -1.89M | -22.12M | 24.03M | 0.91M | -1.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.88M | -0.92M | 0.01M | 0.06M | 0.65M | 2.63M | -0.01M | 0.03M | 4.06M | -4.12M | 0.04M | 0.14M | 0.81M | 5.09M | 0.10M | -0.05M | 0.25M | -1.23M | -0.64M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 0.29M | 0.14M | 0.40M | 0.26M | 1.05M | 0.88M | 0.50M | -0.38M | 1.15M | 0.19M | 0.09M | 0.34M | 0.60M | -0.96M | 0.17M | 0.17M | 0.21M | 0.34M | 0.19M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.05M | 0.01M | 0.01M | -0.00M | 0.01M | 0.16M | -130.47M | -1.00M | -19.61M | 0.01M | 0.02M | 0.06M | 37.00M | 37.00M | 0.04M | 0.13M | -0.15M | -0.24M | 0.01M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.67M | -12.93M | -14.20M | -0.41M | -0.26M | -1.07M | -0.01M | -130.97M | -1.25M | -20.13M | -0.20M | -0.11M | 5.10M | -0.60M | -37.56M | -0.21M | -0.29M | -0.23M | -4.73M | -18.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.11M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 52.24M | 0.01M | -0.00M | -0.78M | -0.11M | | 55.03M | 62.16M | 0.19M | 64.19M | -0.02M | -0.81M | 0.07M | -0.72M | 29.98M | 0.02M | -12.67M | 4.96M | -5.04M | 48.91M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.35M | -14.99M | -15.69M | -0.22M | 4.49M | -1.48M | 51.31M | -77.02M | 3.51M | 42.86M | 8.47M | -5.55M | 2.43M | 1.63M | -25.35M | 19.48M | -13.76M | 21.33M | -1.36M | 21.72M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.29M | -2.37M | -1.63M | 0.56M | 4.60M | -1.47M | -4.59M | -8.71M | 4.95M | -2.36M | 8.50M | -4.72M | -3.09M | 2.35M | -16.82M | 19.50M | -0.97M | 16.38M | 8.07M | -9.19M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.35M | -14.99M | -15.69M | -0.22M | 4.49M | -1.48M | 51.31M | -77.02M | 3.51M | 42.86M | 8.47M | -5.55M | 2.43M | 1.63M | -25.35M | 19.48M | -13.76M | 21.33M | -1.36M | 21.72M |