|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.61M | -6.91M | 10.80M | 11.48M | 6.61M | -28.04M | -0.38M | -5.09M | 1.08M | -1.06M | 0.52M | 3.27M | 3.78M | -3.32M | -8.94M | -1.03M | -2.41M | -8.41M | -2.89M | -6.76M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.03M | 0.04M | 0.05M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.05M | 0.07M | 0.03M | 0.04M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.66M | 1.01M | 0.92M | 1.38M | 1.31M | 2.13M | 1.18M | 0.69M | 0.46M | 1.86M | -0.33M | 0.35M | 0.13M | 0.10M | -0.21M | 0.06M | 0.85M | 0.23M | 0.14M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.06M | 3.32M | 0.06M | 0.20M | -0.08M | -0.18M | 0.01M | 0.28M | 0.81M | 1.37M | 0.21M | 0.95M | 0.16M | 5.62M | 0.00M | 0.61M | 0.40M | | 0.00M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | -18.49M | 48.13M | 28.38M | 0.08M | -45.21M | 32.90M | 49.26M | 49.51M | 7.29M | 31.40M | 10.11M | 11.83M | -15.75M | 42.17M | -6.02M | 30.91M | -1.21M | 22.44M | -13.78M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.40M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M | 0.60M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.77M | 1.06M | 0.78M | 0.78M | 0.79M | 0.79M | 0.80M | 1.68M | 0.76M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M | 0.77M | 0.78M | 0.78M | 0.98M | 0.75M | 0.93M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.48M | 13.95M | 13.89M | 14.49M | 14.80M | 13.72M | 13.27M | 12.90M | 12.55M | 12.22M | 12.22M | 12.65M | 12.69M | 12.61M | 12.84M | 12.82M | 12.64M | 12.34M | 12.41M | 12.87M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.18M | 20.62M | 8.52M | -0.14M | -10.58M | 3.64M | 2.50M | -6.58M | -16.04M | 3.43M | -7.16M | 4.73M | -7.11M | 19.13M | -16.47M | 10.84M | -6.90M | -2.23M | 3.10M | 11.78M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.64M | 26.78M | -36.02M | -7.84M | 63.57M | 17.79M | -25.84M | -33.18M | -25.75M | -9.17M | 2.12M | -2.41M | 0.38M | 1.44M | 8.67M | -7.29M | 1.71M | 0.75M | 3.38M | -0.59M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.56M | 1.70M | 9.30M | 8.65M | -0.71M | -1.89M | 1.07M | -2.68M | -3.96M | -18.07M | 22.10M | -0.33M | 0.85M | -5.47M | 3.54M | -2.66M | 1.43M | -8.43M | 6.38M | 15.85M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.32M | -7.48M | 8.30M | -11.00M | 8.67M | -11.10M | 11.35M | -11.82M | 13.72M | -12.22M | 13.19M | -15.37M | 14.17M | -11.44M | 13.23M | -14.91M | 14.30M | -10.52M | 12.79M | -15.61M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.39M | 0.09M | -0.02M | 0.54M | -0.17M | -0.14M | 0.05M | 0.43M | -0.65M | 0.01M | 0.19M | 1.06M | -0.34M | -0.06M | -0.03M | 1.27M | -0.42M | -0.85M | 0.30M | 0.18M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.80M | 3.35M | 1.64M | -2.43M | 20.18M | -12.92M | -3.35M | -4.59M | -0.70M | 0.01M | 0.54M | -0.70M | 0.53M | 0.55M | -0.46M | 1.08M | -0.54M | 0.85M | 1.48M | 0.77M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.34M | -7.45M | 15.31M | 10.22M | -8.51M | 19.31M | 6.22M | 7.53M | 9.50M | 8.27M | 9.02M | 11.67M | 12.52M | 9.86M | 7.95M | 5.88M | 5.35M | 6.68M | 6.86M | 7.49M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.09M | 0.42M | 0.30M | 0.39M | 1.52M | 5.56M | 3.54M | 0.74M | 0.91M | 0.30M | 0.23M | 0.50M | 0.21M | 0.29M | 0.48M | 0.61M | 0.40M | 0.63M | 0.35M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.58M | -3.87M | -5.61M | -11.35M | -4.19M | -7.53M | -1.57M | -4.22M | -9.19M | -9.07M | -11.18M | -17.39M | -19.70M | -12.54M | -8.96M | -6.22M | -5.71M | -10.48M | -7.61M | -14.93M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.28M | | 0.00M | 0.02M | 0.00M | 0.03M | 13.62M | 0.62M | 0.03M | 0.02M | 0.01M | | | 0.01M | 0.06M | 0.01M | 0.61M | 0.13M | 0.09M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.91M | 28.46M | -49.25M | -16.76M | 3.85M | 52.74M | -31.33M | -45.03M | -40.32M | 1.77M | -20.22M | 7.29M | 7.88M | 28.30M | -33.21M | 12.23M | -25.21M | 11.69M | -14.84M | 28.71M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | 6.10M | -6.73M | 0.26M | -0.27M | 0.00M | | 0.01M | | -0.00M | | | 0.00M | 0.00M | -0.00M | -0.00M | -0.01M | 0.00M | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.11M | -11.04M | 32.83M | 18.16M | 8.59M | -64.52M | 26.69M | 41.74M | 40.01M | -0.98M | 22.38M | -1.56M | -0.70M | -25.62M | 34.22M | -11.89M | 25.57M | -7.90M | 15.58M | -21.27M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | 6.10M | -6.73M | 0.26M | -0.27M | 0.00M | | 0.01M | | -0.00M | | | 0.00M | 0.00M | -0.00M | -0.00M | -0.01M | 0.00M | | |