|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.89M | -3.44M | 1.66M | 4.65M | 8.42M | 95.02M | | | | | | -23.74M | -58.79M | -23.98M | -19.73M | -54.15M | -26.64M | -146.34M | -23.50M | -7.93M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 0.73M | 0.68M | 0.65M | 0.62M | 0.56M | 0.56M | 0.51M | 0.47M | 0.43M | 0.41M | 0.38M | 0.39M | 0.36M | 0.34M | 0.31M | 0.31M | 0.48M | 0.82M | 0.78M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.56M | 2.49M | 2.44M | 3.56M | 2.31M | 2.12M | 2.21M | 3.13M | 2.19M | 2.31M | 2.26M | 2.58M | 1.96M | 2.06M | 2.87M | 2.68M | 1.64M | 4.39M | 2.16M | 3.01M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.06M | 0.01M | -0.06M | -0.05M | -0.05M | 0.01M | -0.06M | -0.06M | -0.01M | -0.35M | -0.03M | -1.69M | 0.01M | -0.09M | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | -0.15M | | -0.10M | | -0.00M | | | -0.00M | 0.00M | | | 0.00M | | 0.47M | 1.30M | | | 0.15M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | 0.05M | 0.33M | 0.64M | | 0.31M | | | | 0.45M | | 32.91M | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.78M | -17.02M | -14.59M | -18.78M | -7.05M | -23.81M | -15.40M | -18.39M | -15.77M | -17.01M | -15.77M | -14.09M | -23.11M | -22.73M | -8.24M | -16.32M | -18.98M | -29.07M | -23.46M | -43.83M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | | | | | | | 10.39M | | | | 5.78M | | 3.91M | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.44M | -0.40M | -0.34M | -0.27M | -0.20M | -0.20M | -0.17M | 0.20M | 0.52M | 0.57M | 0.52M | 0.40M | 0.17M | 0.16M | 0.15M | 0.71M | 0.47M | 0.32M | 0.71M | 0.37M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.88M | 3.01M | 3.09M | 0.28M | 0.31M | 0.34M | 0.11M | 0.03M | 0.03M | | | | | | | | | | 0.28M | 0.34M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.07M | 2.03M | 3.32M | 3.29M | 1.83M | 1.72M | 1.72M | 1.71M | 1.69M | 1.65M | 1.61M | 1.59M | 1.60M | 0.67M | 0.66M | 0.63M | 0.63M | 0.80M | 1.14M | 1.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.30M | -5.30M | 0.94M | -0.02M | 0.01M | -0.27M | 11.62M | 0.93M | -0.70M | 0.04M | -12.42M | -0.03M | -0.36M | -0.03M | -0.01M | 0.08M | -0.68M | 0.25M | 3.34M | 22.49M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.78M | -1.48M | 3.33M | -0.53M | -0.24M | -1.64M | 0.07M | | | | | | | | | | | | 6.26M | 4.88M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.71M | -1.20M | 1.10M | -0.59M | -0.38M | 1.69M | -0.35M | -0.25M | -1.29M | -0.22M | -0.66M | 2.65M | 0.53M | -0.84M | -0.79M | -0.12M | 0.80M | 1.55M | 6.54M | -9.51M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | 1.50M | 1.35M | -1.09M | 2.95M | -1.94M | 0.04M | 1.94M | -0.13M | 1.82M | 1.61M | -0.13M | 1.59M | -0.13M | -3.17M | 1.28M | 4.10M | 1.23M | 0.05M | -2.27M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.81M | -0.09M | 0.71M | 0.25M | 3.05M | -3.10M | 4.72M | 0.15M | 0.10M | 0.24M | 0.07M | 2.11M | 4.57M | -5.94M | 7.85M | 0.62M | 0.97M | -1.12M | -0.25M | 0.26M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.28M | 0.47M | 0.15M | 0.29M | 0.16M | | | 0.06M | | 0.04M | 0.00M | | 0.06M | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.31M | 24.00M | -78.25M | 18.00M | 18.00M | 20.97M | 11.47M | 57.91M | 43.94M | 35.90M | 45.63M | 45.58M | 51.75M | 29.66M | 48.02M | 4.57M | 57.88M | 82.27M | 63.74M | 55.10M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.62M | 22.01M | 15.93M | 16.57M | 16.57M | 181.85M | 11.42M | -50.41M | 23.50M | 10.53M | 13.29M | 24.05M | 14.96M | 5.65M | -65.37M | -6.46M | 28.44M | -63.39M | 39.87M | 20.97M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.65M | |
|
Long-Term Debt Repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.12M | 0.12M | 0.16M | 0.11M | 115.73M | 39.28M | 29.33M | 13.89M | | | | | | | | | | | |
|
Short-Term Debt issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Short-Term Debt repayments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -115.66M | | | | | | | | | | | | | |
|
Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 120.93M | -120.44M | 120.44M | | | | | 73.50M | -73.50M | 72.81M | | | 0.05M | 0.29M | 30.89M | -0.35M | | 1.42M | 0.14M | 0.26M |
|
Preferred Shares Issued (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.23M | -0.11M | -0.16M | -0.11M | -115.73M | -39.28M | 44.17M | -14.59M | | | | 0.05M | 32.13M | 78.40M | -0.68M | -1.77M | 93.01M | -0.51M | 0.11M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.08M | -0.05M | -0.23M | -0.24M | -0.33M | -0.02M | -0.03M | -0.14M | -0.13M | -0.01M | -0.06M | -0.04M | 0.07M | -0.00M | 0.00M | 0.00M | 0.01M | 0.02M | -0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.06M | 5.30M | 1.18M | -2.61M | 9.17M | 41.98M | -43.28M | -24.65M | -6.99M | -6.62M | -2.49M | 9.89M | -8.13M | 15.12M | 4.79M | -23.46M | 7.70M | 0.56M | 15.91M | -22.75M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.96M | -16.93M | -15.30M | -19.03M | -10.10M | -20.71M | -20.12M | -18.54M | -15.87M | -17.24M | -15.84M | -16.20M | -27.67M | -16.79M | -16.09M | -16.95M | -19.94M | -27.95M | -23.21M | -44.09M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.87M | 5.22M | 1.23M | -2.38M | 9.41M | 42.31M | -43.26M | -24.62M | -6.85M | -6.48M | -2.47M | 9.96M | -8.10M | 15.05M | 4.79M | -23.46M | 7.70M | 0.55M | 15.89M | -22.75M |