|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.33M | 5.43M | 12.37M | 11.74M | -0.04M | -3.79M | 1.80M | 10.24M | -6.03M | -0.66M | 5.27M | 5.83M | -4.17M | -18.17M | 0.35M | 8.92M | -4.24M | -39.68M | -1.23M | 18.15M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.44M | 1.33M | 1.20M | 1.24M | 1.17M | 1.36M | 1.03M | 0.28M | 0.86M | 1.01M | 0.90M | 0.92M | 0.81M | 1.04M | 1.04M | 1.03M | 1.06M | 1.04M | 0.99M | 0.20M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.83M | | | 0.01M | -2.13M | | | | -2.18M | | | | -4.00M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.25M | 3.43M | -3.11M | 3.12M | 0.57M | 0.37M | 6.47M | -7.38M | 0.01M | 0.53M | -10.22M | -2.98M | 1.03M | 0.06M | -3.17M | | 0.42M | | -0.38M | -0.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | 14.93M | -0.22M | -0.04M | 0.12M | 0.80M | 1.64M | -0.12M | 0.67M | -0.08M | 0.20M | -0.20M | -0.24M | 1.19M | 0.70M | 0.70M | 31.83M | -32.13M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.28M | 5.85M | -27.53M | 22.39M | 13.40M | -22.26M | -11.23M | 44.40M | 12.11M | 16.89M | -12.03M | 39.47M | 10.51M | 10.42M | -22.67M | 20.31M | 16.71M | 9.35M | -22.19M | 3.74M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.20M | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.43M | 0.43M | 0.43M | 0.43M | 0.42M | 0.46M | 0.50M | 0.48M | 0.50M | 0.42M | 0.57M | 0.74M | 0.73M | 0.72M | 0.66M | 0.70M | 0.69M | 0.69M | 0.68M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.96M | 5.76M | 5.84M | | 4.90M | 5.04M | 4.60M | | 4.87M | 4.92M | 4.82M | | 4.94M | 4.89M | 6.41M | 6.07M | 5.70M | 5.44M | 5.40M | 5.32M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -38.96M | -10.98M | 49.28M | 6.19M | -59.66M | 129.16M | -30.73M | -72.65M | -15.34M | -10.19M | 39.80M | 0.69M | -41.12M | -1.59M | 28.85M | 17.07M | -50.83M | -16.41M | 38.23M | 33.94M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.48M | 7.83M | 39.81M | 13.38M | 2.09M | -27.41M | 21.63M | -43.75M | -13.37M | 1.88M | 6.66M | -30.60M | 1.57M | 18.62M | 24.64M | -30.26M | 6.32M | 5.99M | 3.59M | -27.16M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.75M | -1.77M | 36.61M | 23.99M | -50.02M | -5.10M | -10.95M | -15.30M | -18.09M | 7.10M | 20.60M | 1.23M | -34.36M | 31.15M | 19.97M | -12.57M | -28.04M | 0.72M | 11.48M | -9.29M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.16M | -0.41M | -4.53M | -1.49M | 1.18M | -4.90M | 4.25M | -0.74M | -0.23M | 3.28M | -3.28M | 0.23M | -0.07M | 3.62M | -4.21M | 0.66M | -0.35M | -0.52M | 3.08M | -0.64M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.12M | -0.81M | -1.80M | 2.69M | 0.18M | 0.64M | -0.64M | 2.27M | -1.81M | 0.25M | -0.22M | 3.62M | -3.16M | 1.47M | -1.24M | -2.27M | 3.35M | -2.72M | -0.41M | 0.56M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.67M | 1.82M | 0.86M | 0.62M | 0.38M | 1.10M | 0.50M | 1.00M | 0.51M | 0.48M | 0.77M | 1.04M | 0.60M | 0.50M | 0.51M | 0.62M | 1.57M | 1.17M | 0.47M | 1.13M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 17.98M | -0.02M | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.85M | -1.82M | 2.20M | -0.62M | -18.36M | -1.08M | -0.50M | -1.00M | -0.51M | -0.48M | -0.77M | -1.04M | -0.60M | -0.50M | -0.51M | -0.62M | -1.57M | -1.17M | -0.38M | -1.13M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 0.14M | | | | 9.10M | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -40.79M | -1.42M | 0.76M | -2.57M | -8.15M | 15.90M | 10.68M | -26.04M | 5.71M | -42.17M | 4.07M | -28.67M | -21.40M | -11.15M | 25.66M | -22.61M | -7.77M | -6.60M | 22.65M | -10.50M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 0.91M | | 0.89M | 0.96M | 0.96M | 0.95M | 0.91M | 0.93M | 0.95M | 0.94M | 0.93M | 0.94M | 0.96M | 0.96M | 0.92M | 0.98M | 0.99M | 0.99M | 1.01M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.10M | -0.08M | 0.10M | -0.03M | -0.21M | -0.23M | 0.31M | 0.06M | -0.07M | -0.07M | 0.10M | -0.06M | -0.01M | 0.10M | -0.13M | 0.07M | 0.09M | 0.00M | 0.03M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.32M | 2.70M | -24.66M | 19.30M | -13.14M | -7.65M | -1.27M | 17.67M | 17.36M | -25.84M | -8.80M | 9.87M | -11.55M | -1.24M | 2.59M | -3.06M | 7.45M | 1.67M | 0.08M | -7.86M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35.61M | 4.03M | -28.40M | | 13.02M | -23.36M | -11.72M | | 11.59M | 16.41M | -12.80M | | 9.91M | 9.92M | -23.17M | 19.68M | 15.14M | 8.17M | -22.66M | 2.60M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.36M | 2.61M | -24.58M | | -13.11M | -7.44M | -1.04M | | 17.30M | -25.77M | -8.74M | | -11.49M | -1.23M | 2.49M | -2.92M | 7.37M | 1.58M | 0.08M | -7.89M |