|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | -5.39M | -8.99M | -3.64M | -14.67M | -10.46M | -15.47M | -6.77M | -23.26M | -14.81M | -4.34M | -4.74M | -23.95M | -9.12M | -10.28M | -8.66M | -14.81M | -9.05M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.09M | 8.30M | 7.44M | 6.76M | 5.37M | 5.51M | 5.66M | 5.76M | 5.83M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.76M | 0.93M | 0.64M | 0.95M | 2.61M | 0.31M | 0.52M | 0.38M | 0.47M | 1.21M | 0.76M | 0.85M | 0.69M | 0.81M | 0.79M | 0.84M | 0.80M | 0.74M | 0.82M | 0.80M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.45M | -0.67M | -1.12M | -0.04M | 0.14M | -1.93M | 0.02M | 0.48M | -0.37M | -1.64M | 0.26M | -0.26M | -0.22M | 0.00M | -0.21M | 0.17M | -0.18M | -0.48M | -0.48M | 0.18M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.22M | 0.84M | 2.81M | -1.93M | 0.42M | -0.80M | 7.05M | 0.28M | 1.09M | -2.23M | 4.33M | 2.27M | 2.14M | 2.19M | -3.29M | 2.44M | 2.18M | -1.07M | 1.38M | 2.22M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | -0.23M | | | | | | | | | | 0.35M | | | | -3.01M | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.99M | -0.21M | 9.89M | -5.22M | 2.68M | -0.13M | 10.39M | 0.23M | 8.42M | 15.25M | 5.45M | 0.71M | -1.28M | 4.96M | 6.68M | -3.35M | -0.70M | 11.16M | -1.45M | -8.62M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 146.80M | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.33M | 0.33M | 0.33M | 0.33M | 0.36M | 0.34M | | 0.74M | 0.75M | 0.45M | 0.54M | 0.56M | 0.61M | 0.57M | 0.32M | 0.92M | 0.91M | -0.65M | 0.25M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.69M | 11.61M | 11.34M | 11.43M | 11.34M | 11.19M | 13.27M | 11.52M | 11.55M | 11.58M | 11.48M | 12.55M | 11.76M | 10.84M | 10.15M | 8.77M | 8.92M | 9.06M | 9.17M | 9.24M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.37M | 2.55M | -13.56M | 17.63M | -4.37M | 2.40M | -10.75M | 5.51M | -0.43M | -5.41M | -8.75M | 6.89M | 1.86M | -4.79M | -1.12M | 5.40M | 1.17M | -7.07M | -3.62M | 12.01M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.46M | 1.20M | -0.29M | 5.54M | 5.05M | 0.73M | -4.64M | 0.45M | -4.37M | -5.77M | -0.30M | 1.55M | -0.37M | 0.73M | -6.13M | 0.22M | -1.26M | 0.51M | 2.36M | 1.92M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | -1.46M | -7.64M | 11.42M | 0.54M | -2.13M | -1.21M | 2.81M | 4.11M | -1.69M | -4.10M | 6.13M | -4.40M | 0.07M | -5.69M | 6.47M | 0.10M | 1.06M | 3.02M | 0.58M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.56M | 1.38M | -1.43M | -1.00M | 0.10M | -1.50M | 0.13M | 1.28M | 4.25M | 0.22M | -2.48M | 5.74M | -1.00M | -2.00M | 4.31M | 0.00M | -3.54M | -1.72M | -4.04M | 6.65M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.98M | 1.16M | 0.66M | -0.63M | 0.16M | 0.07M | -1.05M | -0.28M | -0.45M | 0.15M | 0.49M | -0.16M | -1.16M | 0.25M | 0.42M | -0.16M | -0.43M | -0.10M | -0.15M | -0.46M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | -0.68M | -0.78M | -0.83M | -1.94M | -0.33M | -0.11M | -0.29M | -0.43M | 8.94M | -9.01M | 4.82M | -2.12M | -3.36M | -0.42M | 3.44M | -4.23M | 0.42M | -1.11M | -0.20M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.55M | 3.54M | 3.67M | 4.26M | 5.44M | 4.31M | 3.94M | 5.00M | 7.20M | 4.10M | 4.20M | 5.46M | 3.59M | 6.30M | 2.96M | 3.91M | 3.72M | 3.43M | 1.86M | 3.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 1.10M | 0.24M | 0.04M | 0.39M | 0.04M | | 1.03M | 1.74M | 0.10M | 0.02M | 0.10M | 0.14M | 0.03M | 0.04M | 0.18M | 0.27M | 1.39M | 0.05M | 0.10M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.36M | -2.44M | -3.42M | -4.23M | -5.05M | -4.27M | -3.94M | -3.96M | -5.46M | -4.00M | -4.18M | -5.36M | -3.45M | 10.73M | -2.92M | -3.73M | -3.45M | -2.04M | -1.81M | -3.20M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.50M | -1.17M | -1.29M | | -1.53M | 1.66M | -3.23M | 0.06M | -1.67M | 0.33M | 2.96M | 0.65M | | -2.91M | -0.75M | | -2.35M | -1.00M | -1.74M | 0.10M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.70M | -2.41M | -1.96M | -1.52M | 0.51M | 2.45M | -6.63M | 1.25M | 1.01M | -3.46M | -1.68M | 3.57M | -2.00M | -17.20M | 2.39M | 0.58M | 0.98M | -6.84M | 2.83M | 7.96M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.56M | -1.88M | -0.46M | 2.94M | -3.57M | -0.69M | 0.44M | 0.22M | -0.17M | -0.33M | 0.52M | -0.21M | -0.13M | 0.22M | -0.47M | 0.10M | 0.97M | 0.39M | -0.40M | 0.95M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11.49M | -6.93M | 4.04M | -8.03M | -5.44M | -2.63M | 0.26M | -2.26M | 3.79M | 7.45M | 0.11M | -1.29M | -6.86M | -1.30M | 5.68M | -6.39M | -2.20M | 2.67M | -0.84M | -2.91M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.53M | -3.75M | 6.23M | -9.48M | -2.76M | -4.43M | 6.45M | -4.77M | 1.22M | 11.15M | 1.25M | -4.75M | -4.87M | -1.34M | 3.72M | -7.25M | -4.42M | 7.74M | -3.31M | -11.92M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.05M | -5.06M | 4.51M | -10.96M | -1.87M | -1.95M | -0.18M | -2.48M | 3.97M | 7.79M | -0.41M | -1.08M | -6.74M | -1.51M | 6.15M | -6.49M | -3.17M | 2.28M | -0.44M | -3.86M |