|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -14.51M | -39.13M | -4.21M | 0.73M | 1.17M | -25.85M | 14.54M | -17.81M | -9.73M | -5.04M | -18.89M | 3.19M | -2.86M | -11.57M | 8.18M | -107.05M | 34.70M | 50.45M | 11.68M | -7.45M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 2.66M | 0.30M | -0.13M | 0.15M | 4.24M | -2.75M | 0.82M | -0.20M | -0.09M | -0.10M | 0.71M | 0.72M | 0.76M | 0.77M | 0.80M | 0.78M | 1.94M | 0.76M | 0.43M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.82M | | | 52.65M | -4.15M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.31M | | | | 0.11M | | | | 0.29M | | | | 0.28M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.66M | 0.04M | -0.00M | 0.29M | 6.23M | | 0.00M | 1.27M | 0.06M | -0.61M | 6.75M | 0.03M | 0.23M | 0.01M | 0.01M | 110.04M | 4.31M | 0.05M | 0.05M | 17.59M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | | | | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.54M | 6.65M | -0.12M | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 1.28M | 1.29M | 1.14M | 0.11M | 2.06M | 1.40M | 1.30M | 0.91M | 1.88M | 1.82M | 1.51M | 0.45M | 2.13M | 2.03M | 2.06M | 1.60M | 0.10M | 1.71M | 1.41M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.92M | -22.28M | -21.83M | -12.85M | 1.56M | 7.64M | -10.04M | -11.19M | 25.09M | -7.70M | -17.87M | -0.83M | 31.18M | -25.32M | 57.20M | 7.17M | 5.89M | 12.79M | 8.53M | 3.41M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | 0.44M | 0.45M | 0.29M | 0.31M | 0.32M | 0.32M | 0.31M | 1.38M | 0.73M | 0.58M | 0.57M | 0.87M | 0.70M | 0.73M | 0.79M | 0.79M | 0.83M | 0.75M | 0.75M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | 0.44M | 0.45M | 0.29M | 0.10M | 0.32M | 0.36M | 0.37M | 0.37M | 1.66M | 1.50M | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.25M | 1.20M | 1.00M | 1.11M | 1.00M | 1.02M | 1.04M | 1.05M | 1.02M | 1.07M | 1.03M | 1.08M | 1.42M | 1.40M | 1.41M | 1.44M | 1.51M | 1.50M | 1.55M | 0.08M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | -3.20M | 2.29M | -0.77M | 1.54M | 12.52M | 1.40M | -11.31M | -2.60M | -0.90M | 12.83M | -10.80M | -4.29M | 28.63M | -22.23M | 11.50M | -11.81M | 5.86M | -2.16M | 16.31M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -17.15M | -4.82M | 11.64M | -2.54M | 8.09M | 2.15M | 14.77M | 13.18M | -21.63M | 19.70M | 5.41M | 32.10M | 3.70M | -16.96M | -46.76M | 22.86M | -14.10M | 6.55M | 26.25M | -4.90M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.68M | 1.59M | 36.28M | -9.13M | 6.38M | 4.80M | -1.27M | 0.86M | 3.79M | 9.70M | -15.74M | 8.79M | 37.20M | -7.88M | -32.18M | 31.77M | -30.07M | 18.59M | 22.58M | 6.54M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.40M | -7.11M | 0.36M | 4.26M | 0.92M | -1.12M | -0.40M | 3.33M | | | | | | | | | | | | |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.61M | -0.13M | 0.49M | -1.47M | 1.12M | | -1.04M | 0.30M | 1.96M | -0.52M | 2.03M | -3.01M | 1.74M | -3.94M | -1.01M | 2.77M | 1.82M | 0.62M | -1.28M | -6.81M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | -0.22M | 6.49M | -4.58M | -1.01M | 0.02M | 0.08M | 3.64M | | | | | | | | | | | | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.58M | 0.54M | 0.89M | 0.55M | 0.31M | 0.96M | 1.85M | 0.57M | 4.44M | 1.96M | 2.99M | 4.02M | 3.75M | 0.97M | 1.30M | 1.46M | 1.29M | 0.33M | 0.61M | 1.16M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.06M | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.58M | -0.17M | -0.65M | -0.55M | -0.31M | -0.96M | -1.85M | -0.57M | -4.44M | -1.96M | 5.36M | -4.02M | -3.75M | -0.97M | -1.30M | -1.46M | -1.29M | -0.33M | -0.02M | -1.16M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 1.50M | -1.50M | 0.01M | | 0.04M | 0.06M | 0.11M | | | 0.25M | 0.04M | -0.04M | | 6.15M | 1.34M | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42.80M | -0.05M | 11.66M | 20.16M | -2.50M | 8.09M | -7.59M | 8.60M | -1.11M | -0.45M | -3.29M | 8.23M | -2.25M | -0.29M | -30.50M | -0.25M | -4.98M | -2.83M | -1.24M | -0.86M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.29M | -22.49M | -10.83M | 6.76M | -1.25M | 14.77M | -19.48M | -3.16M | 19.54M | -10.11M | -15.80M | 3.38M | 25.18M | -26.58M | 25.39M | 5.46M | -0.38M | 9.63M | 7.27M | 1.39M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.51M | -22.82M | -22.72M | -13.40M | 1.25M | 6.68M | -11.89M | -11.76M | 20.65M | -9.66M | -20.87M | -4.85M | 27.43M | -26.29M | 55.89M | 5.71M | 4.60M | 12.46M | 7.92M | 2.25M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.29M | -22.49M | -10.83M | 6.76M | -1.25M | 14.77M | -19.48M | -3.16M | 19.54M | -10.11M | -15.80M | 3.38M | 25.18M | -26.58M | 25.39M | 5.46M | -0.38M | 9.63M | 7.27M | 1.39M |