|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.52M | 3.85M | -7.08M | 2.06M | 3.76M | 5.23M | -11.22M | 9.22M | 14.91M | 17.46M | 7.98M | 17.02M | 20.51M | 15.43M | 9.36M | 8.06M | 8.46M | 3.08M | -14.69M | 0.56M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.10M | 3.30M | 3.30M | 3.50M | 3.50M | 3.50M | 3.70M | | 3.70M | 3.70M | 3.50M | | 4.20M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.12M | 0.52M | 0.02M | 0.22M | 0.01M | 0.57M | 0.26M | 0.38M | 1.30M | 0.57M | 0.97M | 1.92M | 1.15M | 1.13M | 1.13M | -0.04M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | -0.10M | 1.00M | -0.04M | 0.09M | -0.04M | 1.04M | -0.07M | 0.02M | -0.10M | -2.04M | 0.04M | 0.05M | -0.08M | -1.18M | -0.17M | 0.09M | -0.04M | -1.39M | -0.20M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | 0.05M | 0.05M | 0.05M | | 0.10M | 0.10M | 0.10M | 0.10M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.74M | 0.57M | 0.01M | 0.00M | 0.53M | | 0.03M | 4.71M | 5.07M | 0.28M | 0.12M | 0.12M | 5.19M | 0.76M | 0.13M | 0.13M | 0.86M | 0.69M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.05M | -0.26M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.06M | 0.06M | 0.05M | 0.05M | 0.06M | 0.16M | 0.05M | 0.05M | 0.05M | -0.27M | 0.05M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.37M | 1.82M | 8.23M | -28.94M | -5.89M | 3.23M | 12.45M | -6.76M | 9.67M | 1.30M | 6.75M | 8.98M | -10.68M | 30.30M | -11.72M | 2.71M | 27.24M | 19.90M | 48.86M | 30.75M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89M | 2.79M | 2.91M | 2.79M | 2.83M | 3.00M | 3.13M | 3.15M | 3.20M | 3.30M | 3.56M | 3.51M | 3.50M | 3.70M | 3.44M | 3.66M | 3.72M | 3.51M | 3.79M | 4.22M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.03M | -30.10M | 23.04M | 39.96M | -2.25M | -22.56M | 9.20M | 55.23M | 28.99M | -24.14M | 45.51M | 52.97M | 52.90M | -18.17M | -59.56M | -20.79M | -23.76M | -37.86M | -39.30M | -11.72M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.75M | 17.68M | 7.08M | 9.43M | 18.05M | 5.14M | 8.12M | 10.32M | -0.91M | 8.25M | 12.76M | -5.00M | 2.98M | 1.58M | -1.74M | -21.29M | -3.09M | 14.44M | -8.96M | -12.45M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.44M | -19.91M | 31.73M | 21.36M | -2.17M | -29.38M | 14.68M | 44.00M | 18.50M | -42.52M | 44.95M | 37.59M | 13.95M | -9.40M | -87.57M | -32.34M | -16.84M | -16.02M | -8.07M | 7.17M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | 1.57M | -0.13M | -1.93M | 2.73M | 5.37M | -1.04M | 1.90M | 2.76M | 5.75M | 0.59M | 2.74M | 5.99M | 4.84M | -3.97M | -10.62M | 5.97M | 5.54M | -5.41M | 2.27M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.09M | | | | 2.37M | | | | -0.05M | -1.00M | 0.69M | 0.04M | 0.38M | -0.50M | -0.50M | 1.62M | 0.22M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | -4.46M | 0.07M | 2.99M | -3.03M | -0.02M | -1.08M | -0.09M | -0.11M | 0.85M | -0.71M | -0.12M | -0.12M | -0.10M | -0.02M | 10.27M | 1.53M | 0.03M | -5.56M | -0.15M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.93M | 2.44M | 1.29M | 4.09M | 18.75M | 2.29M | 3.81M | 1.75M | 4.86M | 3.12M | 2.36M | 4.67M | 3.12M | 6.29M | 1.27M | 5.13M | 1.68M | 1.80M | 5.11M | 7.92M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.09M | 0.01M | | | | | | -0.21M | 0.37M | 0.01M | 0.07M | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.92M | -2.44M | -1.21M | -4.08M | -18.75M | -2.29M | -3.81M | -1.75M | -22.42M | -3.33M | -1.57M | -4.66M | -3.03M | -6.29M | -1.28M | -5.13M | -1.68M | -0.52M | -23.46M | -7.88M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.06M | -2.06M | -2.06M | 7.94M | 27.94M | 2.94M | -2.06M | -2.06M | 12.94M | -2.06M | -2.07M | -7.18M | 10.76M | -8.03M | -2.17M | 5.61M | -22.79M | -13.45M | -20.12M | -14.56M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.05M | 2.05M | 2.05M | 2.06M | 2.05M | 2.06M | 2.06M | 2.06M | 2.06M | 2.06M | 2.07M | 2.18M | 2.19M | 2.18M | 2.17M | 2.29M | 2.29M | 2.29M | 2.29M | 2.39M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.35M | -0.85M | -1.04M | 0.04M | -1.46M | -1.80M | 0.36M | 0.14M | 0.59M | 0.44M | -0.05M | -0.23M | -0.04M | 0.81M | -1.09M | -0.17M | 1.69M | 0.64M | 1.00M | -0.01M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.27M | -3.53M | 3.92M | -25.04M | 1.84M | 2.08M | 6.95M | -10.43M | 0.78M | -3.65M | 3.06M | -3.10M | -2.99M | 16.78M | -16.26M | 3.02M | 4.46M | 6.58M | 6.28M | 8.29M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.56M | -0.62M | 6.94M | -33.03M | -24.64M | 0.94M | 8.63M | -8.51M | 4.81M | -1.82M | 4.39M | 4.30M | -13.81M | 24.00M | -12.99M | -2.41M | 25.57M | 18.11M | 43.76M | 22.82M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.61M | -2.68M | 4.96M | -25.08M | 3.30M | 3.88M | 6.58M | -10.57M | 0.19M | -4.09M | 3.11M | -2.87M | -2.95M | 15.98M | -15.18M | 3.20M | 2.77M | 5.94M | 5.28M | 8.30M |