|
Net Income (Quarter)
|
0.46M | -13.04M | | -2.56M | -5.31M | 11.33M | -0.66M | -1.57M | -2.71M | -30.78M | -3.34M | -9.57M | -1.40M | -1.32M | 0.20M | -2.18M | -2.49M | -2.54M | -0.32M | -1.02M | -0.29M | -1.03M | -0.55M | -0.54M | -0.72M | -1.72M | -0.56M | | | | | | | -4.92M | -3.58M | -1.46M | -1.42M | -25.09M | -0.98M | 1.57M | 1.39M | | -2.72M | 2.07M | -4.66M | -12.79M | 2.10M | 4.12M | -0.95M | -6.87M | 1.05M | -0.67M | -2.52M | 2.80M | -6.48M | -8.69M | -10.02M | -16.29M | -15.28M | -12.71M | -10.88M | 39.26M |
|
Depreciation and Depletion (Quarter)
|
| | | 3.10M | | | | 4.00M | | | | | | | 2.37M | 2.25M | 2.21M | | 1.93M | | | 0.68M | 1.85M | 1.85M | 1.90M | 1.91M | 1.63M | 1.64M | 1.62M | 1.51M | 1.50M | 1.49M | 1.42M | 1.39M | 1.53M | 1.51M | 1.53M | 1.68M | 1.90M | 1.63M | 1.77M | | 2.38M | | | 4.60M | 2.96M | 3.31M | 3.41M | 3.94M | 3.92M | 4.25M | 4.43M | 4.09M | 4.03M | 4.46M | 4.96M | 5.54M | 5.48M | 4.98M | 5.24M | 4.92M |
|
Share-based Compensation (Quarter)
|
0.61M | 0.64M | 0.68M | 0.64M | 0.62M | 0.66M | 0.58M | 0.37M | 0.45M | 0.27M | 0.01M | 0.34M | 0.32M | -1.03M | 0.38M | 0.63M | 0.38M | | 0.51M | | | 0.73M | 0.00M | 0.00M | 2.47M | 0.66M | 0.00M | 1.63M | -1.63M | 2.83M | 0.98M | 0.16M | 0.58M | 0.00M | 0.55M | 0.62M | 0.81M | 1.70M | 0.01M | 1.87M | 1.77M | | 3.57M | 0.39M | 0.23M | -5.97M | 0.01M | | | 0.01M | 2.94M | 2.94M | 1.64M | -8.72M | 0.01M | 3.52M | 3.19M | 3.02M | 2.87M | 2.48M | 2.47M | 0.67M |
|
Deferred Taxes (Quarter)
|
| | 0.03M | 0.19M | -0.03M | -1.72M | 0.13M | 0.13M | 0.12M | -1.25M | 0.03M | 0.06M | 0.02M | -0.05M | 0.01M | 0.04M | 0.01M | | -0.07M | | | -0.97M | -0.18M | -0.08M | -0.04M | -0.54M | | -25.88M | | 4.41M | 0.34M | -0.14M | -0.01M | -0.64M | -0.33M | -0.23M | -0.62M | 22.46M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.73M | | 1.84M | 1.76M | 2.04M | | 2.37M | 0.03M | 2.59M | | 0.45M | 0.74M | 0.27M | | 0.23M | 0.93M | 0.28M | | | 0.92M | | | 1.03M | 1.57M | 1.80M | |
|
Gains from Investment Securities (Quarter)
|
| | 0.03M | | | 0.02M | | -0.10M | 5.99M | 0.18M | 0.01M | 0.03M | 4.79M | 0.46M | -0.06M | 5.84M | -0.02M | | | | | -0.23M | 0.97M | | | 0.76M | 0.01M | 0.03M | 0.02M | -0.10M | -0.02M | 0.06M | 0.39M | | 0.29M | 1.25M | 0.15M | -0.46M | 5.33M | 2.54M | 2.56M | 6.93M | 0.48M | | | 4.42M | 3.21M | | | -0.11M | | | 0.07M | 0.60M | 0.00M | | 0.01M | -2.77M | 0.40M | 0.10M | | 1.51M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | 1.96M | | 4.83M | | -3.59M | | | | | | | | | | | | 1.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | 3.20M | 0.75M | 2.00M | 6.06M | 6.10M | 328.00 | 2.92M | 3.16M | 2.11M | | | | | | | | | | | | | | 1.34M | | | | 3.96M | | | | 4.49M | | | | 2.59M | | | | 43.04M | | | | 14.31M | | | | 1.64M | | | | 1.59M | | | | 0.08M |
|
Cash from Operations (Quarter)
|
| | 6.79M | 0.64M | 2.98M | -0.02M | -0.22M | -1.45M | -2.03M | 3.30M | 1.34M | -0.40M | -2.85M | 2.79M | 8.14M | 3.27M | -10.70M | | 4.55M | | | 5.04M | 10.25M | 4.75M | 4.29M | 2.27M | 7.56M | 4.91M | -0.40M | -0.44M | 8.56M | -0.72M | 3.06M | -4.72M | 4.88M | -1.93M | 1.38M | 2.55M | 14.30M | 10.87M | -23.56M | | 13.05M | | | -8.60M | 5.27M | 0.19M | 0.24M | 9.67M | 32.78M | 33.58M | -8.50M | -7.86M | 3.65M | -3.63M | 8.52M | 1.80M | 5.50M | -25.57M | -6.42M | -7.60M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | 18.85M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
0.12M | 0.92M | 1.63M | 1.36M | 0.34M | 0.34M | 0.34M | 0.34M | 0.33M | 0.18M | 0.11M | 0.11M | 0.09M | 0.08M | 0.08M | 0.13M | 0.11M | | 0.12M | 0.12M | 0.12M | 0.15M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | 0.03M | | | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.09M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Amortization of Deferred Charges (Quarter)
|
| | 0.03M | 0.03M | 0.03M | 0.05M | 0.04M | 0.01M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.02M | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | -0.00M | 0.01M | 0.00M | 0.01M | | 0.01M | | | 0.00M | 0.00M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | -0.01M | 0.14M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | 3.00M | 3.07M | 3.10M | 3.49M | 3.75M | 4.00M | 3.79M | 3.67M | 3.64M | 3.63M | 2.47M | 2.44M | 2.37M | 2.25M | 2.21M | 2.09M | 1.93M | | | 0.68M | 1.85M | 1.85M | 1.90M | 1.91M | 1.63M | 1.64M | 1.62M | 1.51M | 1.50M | 1.49M | 1.42M | 1.39M | 1.53M | 1.51M | 1.53M | 1.68M | 1.90M | 1.63M | 1.77M | | 2.38M | | | 4.60M | 2.96M | 3.31M | 3.41M | 3.94M | 3.92M | 4.25M | 4.43M | 4.09M | 4.03M | 4.46M | 4.96M | 5.54M | 5.48M | 4.98M | 5.24M | 4.92M |
|
Change in Receivables (Quarter)
|
| | 1.45M | 0.54M | 1.50M | -0.88M | 1.27M | 0.30M | -0.91M | -1.15M | -0.39M | -1.70M | -0.45M | 0.13M | -0.15M | -1.15M | 0.23M | | 0.41M | | | 0.50M | 0.23M | -0.49M | 0.02M | 0.28M | -0.10M | -0.46M | 0.23M | -0.46M | 0.89M | -0.72M | 0.40M | 0.69M | 2.02M | -1.71M | 0.31M | -1.68M | 2.36M | 0.25M | 1.70M | | 3.42M | | | -5.61M | 1.45M | 0.62M | 2.55M | -3.20M | 3.36M | -2.27M | 2.10M | -2.08M | 1.52M | -2.74M | 2.28M | -2.33M | 4.11M | -2.67M | -0.19M | -0.29M |
|
Change in Inventory (Quarter)
|
| | -5.42M | 3.12M | -0.09M | 6.53M | -6.14M | 3.12M | -0.57M | -5.93M | -5.09M | -3.45M | 6.00M | -3.19M | -0.37M | -1.43M | 9.64M | | -0.01M | | | -4.98M | -4.28M | -2.52M | 5.05M | 1.43M | 6.28M | -4.99M | 1.52M | 0.51M | 3.65M | -4.90M | -1.46M | -1.90M | 2.08M | 0.85M | -4.85M | 4.80M | 4.86M | 8.02M | 11.35M | | 8.63M | | | 25.31M | 19.09M | 5.08M | -8.27M | -18.73M | -23.66M | 1.38M | 10.67M | 4.93M | -8.89M | -10.73M | -12.05M | -6.88M | 3.85M | -0.20M | 0.27M | 0.90M |
|
Change in Accured Expenses (Quarter)
|
| | 0.55M | -1.03M | 2.42M | 4.28M | -0.02M | -7.98M | -4.14M | -2.77M | -6.24M | -4.54M | 0.48M | 9.25M | 2.79M | -2.29M | -0.27M | | 2.50M | | | -0.11M | 2.49M | -1.18M | 6.52M | 0.08M | -0.07M | 7.33M | -2.31M | -2.22M | 10.34M | -5.78M | -5.76M | 0.06M | 0.89M | 7.58M | -8.75M | 10.23M | 0.81M | 0.86M | 16.39M | | 2.36M | | | 4.37M | -0.14M | 17.60M | -17.78M | -9.31M | 1.45M | -0.53M | 30.28M | -30.52M | 0.16M | -0.73M | 0.10M | -0.15M | 19.98M | -24.68M | -0.45M | -2.52M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.01M | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | 0.39M | -0.20M | 0.10M | -1.02M | -0.03M | -0.17M | -0.17M | -0.24M | 0.02M | 0.08M | 0.30M | -0.04M | 0.02M | 0.09M | 0.06M | | -0.13M | | | -0.16M | 0.63M | 0.41M | -0.78M | 0.51M | 0.16M | -0.07M | 0.18M | 0.02M | 0.14M | 0.06M | 1.64M | -0.51M | 0.80M | 1.08M | 1.16M | -0.54M | 0.71M | 0.74M | 0.62M | 0.58M | -0.34M | 0.00M | 0.00M | -1.67M | 0.00M | 0.01M | 0.01M | 0.06M | 0.00M | 0.01M | 0.01M | 0.12M | | 0.08M | 0.09M | -0.20M | 0.27M | 0.12M | 0.24M | 0.88M |
|
Capital Expenditures (Quarter)
|
| | 3.69M | 3.53M | -6.03M | 0.10M | 2.37M | -0.76M | 0.55M | -0.36M | 1.29M | 3.52M | -3.97M | 7.48M | 1.56M | 1.48M | 1.26M | | 0.70M | 1.68M | 1.97M | -0.09M | 0.85M | 1.61M | 1.68M | -3.83M | 0.69M | 1.80M | -1.83M | 4.23M | 1.49M | 1.45M | -2.20M | 0.26M | 1.59M | 1.84M | -2.23M | 4.96M | 0.66M | 0.00M | 0.07M | | 2.63M | | | 1.03M | 3.76M | 4.04M | -6.94M | 11.73M | 0.31M | 4.36M | -4.01M | 11.22M | 1.62M | -0.73M | 0.02M | -0.41M | 2.12M | -1.65M | 5.81M | -5.88M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | 0.01M | | | | | | | 0.01M | | 0.01M | 0.02M | | 0.01M | | | -0.01M | | | | | 0.04M | | | | | | 0.00M | | | | | | | | | | | | | | | | | 0.02M | | | | 0.00M | | | | | | | | 0.06M |
|
Change in Intangibles (Quarter)
|
| | | | 0.01M | 0.01M | 0.02M | | | 0.02M | | | | | | | 0.10M | | 0.11M | | | -0.07M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | | |
|
Acquisitions (Quarter)
|
| | | | | -26.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | 1.70M | 0.50M | 1.07M | 2.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | -3.66M | -2.40M | -2.28M | -3.19M | -1.31M | -1.07M | -2.48M | -2.32M | -2.73M | -2.19M | -1.83M | -1.59M | -1.56M | -2.22M | -0.59M | | -2.25M | | | -3.43M | -1.40M | -1.61M | -1.68M | -1.78M | -1.22M | -1.23M | -1.18M | -1.22M | -1.49M | -1.45M | -1.39M | -1.36M | -1.59M | -1.84M | -1.25M | -1.47M | -2.05M | -1.79M | -3.10M | | -2.63M | | | -4.62M | -3.76M | -3.99M | -2.75M | -2.02M | -2.75M | -1.84M | -2.71M | -4.60M | -7.43M | -7.18M | -3.52M | -2.43M | -2.12M | -2.29M | -1.87M | -1.62M |
|
Other financing activities (Quarter)
|
| | | | | 0.02M | 0.01M | 0.33M | 0.01M | -0.36M | 0.22M | 0.19M | | -0.29M | | | | | | | | | | -0.10M | | | -0.10M | | | | -0.10M | | | | 0.29M | -0.18M | 0.19M | -0.29M | 0.08M | 0.80M | 0.01M | -0.89M | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | -1.84M | -0.88M | -1.78M | -1.60M | -0.00M | -4.90M | 4.18M | -1.01M | 1.66M | 2.14M | 4.94M | -1.52M | -6.01M | -0.77M | 10.87M | | -2.03M | | | -4.20M | -9.84M | -2.76M | 0.00M | -1.35M | -5.77M | -0.94M | -1.67M | -2.18M | -0.68M | -0.22M | -0.19M | -0.19M | -0.48M | -0.19M | 0.11M | 0.10M | -0.37M | 1.64M | 60.75M | | -0.32M | | | -61.12M | 5.38M | -5.98M | 4.41M | -5.96M | 0.50M | -1.83M | -1.33M | -3.26M | -1.21M | -1.17M | -0.96M | -1.08M | -1.25M | 9.10M | 24.53M | -0.97M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | 2.48M | | -2.32M | 2.32M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange Rate Effect (Quarter)
|
| | 0.00M | 0.01M | -0.02M | -0.00M | 0.03M | -0.02M | 0.01M | -0.01M | -0.00M | 0.01M | -0.01M | 0.04M | 0.00M | 0.01M | -0.01M | | -0.01M | | | 0.03M | -0.00M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | 0.03M | -0.02M | -0.01M | -0.01M | 0.00M | -0.01M | 0.01M | -0.00M | -0.01M | -0.01M | -0.00M | 0.01M | | -0.01M | | | -0.03M | 0.01M | -0.03M | -0.48M | 0.42M | | | | | 0.09M | -0.00M | | | | | | |
|
Change in Cash (Quarter)
|
| | 1.29M | -2.63M | -1.10M | -4.82M | -1.50M | -7.43M | -0.33M | -0.05M | 0.27M | -0.45M | 0.25M | -0.28M | 0.57M | 0.28M | -0.42M | | 0.26M | | | -2.55M | -0.99M | 0.37M | 2.59M | -0.86M | 0.56M | 2.73M | -3.25M | -3.82M | 6.37M | -2.40M | 1.48M | -6.27M | 2.80M | -3.95M | 0.23M | 1.17M | 11.88M | 10.71M | 34.11M | | 10.09M | | | -74.36M | 6.89M | -9.81M | 1.43M | 2.11M | 30.54M | 29.91M | -12.53M | -15.73M | -4.91M | -11.98M | 4.04M | -1.71M | 2.13M | -18.76M | 16.24M | -10.19M |
|
Free Cash Flow (Quarter)
|
| | 3.10M | -2.90M | 9.01M | -0.12M | -2.59M | -0.69M | -2.58M | 3.66M | 0.04M | -3.92M | 1.11M | -4.69M | 6.58M | 1.79M | -11.95M | | 3.85M | -1.68M | -1.97M | 5.13M | 9.40M | 3.14M | 2.61M | 6.10M | 6.86M | 3.11M | 1.44M | -4.67M | 7.07M | -2.17M | 5.26M | -4.99M | 3.29M | -3.77M | 3.61M | -2.41M | 13.64M | 10.87M | -23.63M | | 10.42M | | | -9.63M | 1.51M | -3.84M | 7.18M | -2.06M | 32.47M | 29.22M | -4.49M | -19.09M | 2.03M | -2.90M | 8.51M | 2.20M | 3.39M | -23.92M | -12.23M | -1.72M |
|
Net Cash Flow (Quarter)
|
| | 1.29M | -2.64M | -1.07M | -4.82M | -1.53M | -7.41M | -0.34M | -0.04M | 0.27M | -0.46M | 0.26M | -0.33M | 0.57M | 0.28M | -0.41M | | 0.28M | | | -2.59M | -0.99M | 0.38M | 2.61M | -0.86M | 0.57M | 2.74M | -3.25M | -3.85M | 6.39M | -2.39M | 1.48M | -6.27M | 2.81M | -3.96M | 0.23M | 1.17M | 11.88M | 10.71M | 34.10M | | 10.11M | | | -74.33M | 6.88M | -9.78M | 1.91M | 1.69M | 30.54M | 29.91M | -12.53M | -15.73M | -4.99M | -11.98M | 4.04M | -1.71M | 2.13M | -18.76M | 16.24M | -10.19M |