|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.95M | 2.37M | 3.56M | 9.67M | 9.96M | 16.70M | 2.36M | 7.45M | 5.82M | 12.26M | 5.24M | 8.62M | 10.25M | 7.61M | 3.96M | 9.06M | 13.51M | 8.88M | 10.53M | 15.83M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.78M | 0.03M | 0.67M | 1.17M | | 0.42M | 1.23M | 0.75M | 0.62M | 1.02M | 1.65M | 1.16M | 3.61M | 0.62M | -1.69M | 1.23M | -6.24M | 1.30M | -3.17M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | 0.27M | 0.38M | -0.08M | -0.30M | 0.52M | 0.64M | -0.22M | -0.19M | -0.40M | -0.08M | 0.31M | -0.30M | -4.61M | 0.74M | -0.29M | -0.34M | 4.17M | 0.79M | -0.46M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.70M | 7.81M | 1.65M | 8.52M | 15.35M | -7.98M | 26.28M | 1.20M | 16.93M | 9.05M | -26.09M | 22.27M | 22.74M | 36.12M | 4.85M | 5.42M | 20.98M | 36.03M | 29.27M | 14.07M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 1.49M | 1.51M | 1.58M | 1.43M | 1.74M | 1.46M | 1.50M | 1.52M | 1.52M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.55M | 3.12M | 2.94M | 3.13M | 3.26M | 3.34M | 2.80M | 2.84M | 3.00M | 2.97M | 3.40M | 3.70M | 4.15M | 3.78M | 3.41M | 3.87M | 4.24M | 3.89M | 3.74M | 4.54M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.33M | 2.79M | 6.64M | 3.89M | 11.06M | -2.24M | -11.03M | 3.12M | 3.51M | -19.37M | 4.96M | 18.69M | 8.61M | -12.30M | -6.65M | 18.48M | 20.37M | -19.82M | 17.80M | 1.65M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.01M | 3.84M | 3.06M | 11.54M | -2.67M | -0.55M | -0.06M | 13.61M | -1.49M | 8.14M | 5.25M | -8.75M | -2.75M | -5.21M | 0.91M | -4.21M | -1.96M | -0.23M | -6.39M | 21.28M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.76M | 10.06M | 4.62M | 12.51M | -8.78M | -14.18M | -1.52M | 1.51M | 4.98M | -0.27M | -4.78M | -1.54M | -4.20M | 7.07M | -2.98M | 3.53M | -1.34M | -5.25M | 5.72M | 15.24M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.88M | -4.99M | -2.17M | 3.72M | -1.24M | -2.01M | -7.74M | 2.73M | -3.47M | 6.61M | -5.17M | 0.45M | 3.44M | 4.51M | -6.36M | 1.36M | 8.54M | -4.60M | -3.25M | 2.20M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00M | -0.34M | -2.51M | -3.40M | -2.88M | 5.41M | -2.36M | -5.21M | 0.16M | 8.10M | -1.14M | -2.84M | -2.38M | 4.73M | -1.04M | -1.78M | -1.51M | 1.88M | -0.73M | -1.14M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.03M | 0.86M | 0.18M | 10.76M | 11.04M | 0.75M | 7.66M | 4.83M | 5.05M | 4.57M | -4.10M | 0.05M | 20.29M | 0.75M | 2.26M | 11.96M | 5.21M | 1.30M | 4.22M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.22M | | | | | | | | | | | | | | | | | 8.85M | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.15M | -92.33M | -4.41M | -4.02M | -3.65M | -10.97M | -4.38M | -6.75M | -4.78M | -4.46M | -4.52M | -6.05M | -5.97M | -4.19M | -3.67M | -3.47M | -7.79M | -5.21M | -12.30M | -4.21M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | -0.17M | -0.01M | -0.03M | -0.02M | | | -0.28M | -0.02M | | | | | -0.01M | | | -0.15M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.83M | 84.33M | 3.07M | -4.26M | -11.53M | 18.92M | -21.65M | 5.78M | -12.25M | -4.58M | 30.80M | -15.96M | -15.57M | -32.65M | -0.90M | -5.20M | -12.55M | -31.22M | -4.97M | -4.80M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.01M | -0.19M | 0.30M | 0.24M | 0.16M | -0.03M | 0.25M | 0.22M | -0.09M | 0.01M | 0.19M | 0.27M | 1.20M | -0.72M | 0.28M | -3.25M | 0.64M | -0.40M | 11.99M | 5.06M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.62M | 7.78M | 0.79M | 8.34M | 4.59M | -19.01M | 25.53M | -6.47M | 12.10M | 4.00M | -30.66M | 26.38M | 22.70M | 15.84M | 4.10M | 3.16M | 9.02M | 30.82M | 27.97M | 9.86M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -20.01M | -0.19M | 0.30M | 0.24M | 0.16M | -0.03M | 0.25M | 0.22M | -0.09M | 0.01M | 0.19M | 0.27M | 1.20M | -0.72M | 0.28M | -3.25M | 0.64M | -0.40M | 11.99M | 5.06M |