|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.07M | 22.31M | -10.20M | 0.35M | -15.39M | -2.44M | -5.36M | -13.23M | -11.32M | -3.07M | -4.46M | -12.55M | -13.38M | -13.00M | -7.14M | -2.38M | -4.97M | -2.80M | -4.30M | -2.57M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.11M | 0.44M | 0.63M | 0.42M | 0.41M | 0.05M | 0.51M | 0.44M | 0.30M | 0.01M | 0.50M | 0.68M | 0.34M | 0.30M | 0.62M | 0.60M | 0.27M | 0.20M | 0.39M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.49M | 2.54M | 0.07M | -0.34M | -0.10M | 2.02M | 0.01M | -0.04M | -0.07M | 0.25M | 0.16M | -1.98M | 1.90M | -0.85M | 0.20M | -0.44M | -0.30M | -0.96M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | 0.02M | 0.04M | 0.64M | 0.74M | 0.09M | 0.03M | 0.94M | 0.07M | 0.15M | 0.07M | 1.38M | 1.40M | 0.11M | 0.21M | 0.07M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | -9.60M | | | | -0.44M | 0.01M | | | -0.66M | 0.69M | 0.24M | 0.24M | -0.29M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 34.53M | 23.75M | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.77M | -2.20M | -11.78M | 4.26M | -14.06M | -3.50M | -8.56M | -0.24M | -11.55M | 2.74M | 2.44M | -3.37M | -2.77M | -10.39M | 1.34M | 7.99M | -7.70M | 1.55M | 0.29M | 4.28M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.61M | 0.01M | 0.01M | -17.42M | 0.01M | 0.01M | 0.01M | 22.74M | 5.52M | 0.01M | 0.01M | -14.85M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 22.41M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.61M | 5.85M | 6.02M | 5.88M | 5.85M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | 0.31M | -0.20M | 2.87M | -2.02M | 2.10M | -2.61M | 1.56M | -1.33M | 0.61M | 0.39M | 1.65M | -0.34M | 0.49M | -2.26M | 0.01M | -1.89M | 1.89M | -0.59M | 1.75M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11M | 0.61M | -1.21M | 5.43M | -3.89M | 3.41M | -3.53M | 2.83M | -1.72M | 1.69M | -2.10M | 2.49M | -0.46M | -0.61M | -1.35M | 2.43M | -2.29M | 0.74M | -0.92M | 3.46M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.75M | 9.05M | -7.41M | -2.08M | -0.40M | 0.86M | -2.80M | 3.14M | -1.66M | -0.88M | 3.47M | 0.13M | 5.80M | -0.42M | 1.77M | 2.64M | 2.92M | 1.89M | 3.68M | -0.82M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.63M | 13.26M | -0.38M | -9.56M | -0.23M | -8.51M | 0.61M | -2.05M | 0.35M | 1.16M | 0.64M | -0.87M | -0.29M | 1.05M | -1.92M | 0.78M | -0.60M | 0.30M | 0.28M | -0.36M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.49M | 7.50M | -4.29M | 0.15M | 2.09M | -0.96M | -18.69M | 20.17M | 2.14M | -12.20M | 10.54M | -20.71M | -5.84M | 5.43M | -15.80M | -0.20M | -5.63M | -5.35M | 16.07M | -24.07M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.66M | 2.80M | 7.05M | 4.04M | 1.74M | 1.92M | 2.73M | 3.00M | 1.53M | 1.90M | 2.76M | -1.72M | 1.93M | 0.25M | 2.40M | 0.97M | 0.25M | 0.38M | 0.54M | 0.16M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.57M | 6.80M | 3.80M | | | | | | | | | | 9.59M | 0.01M | -0.01M | | 18.13M | 20.31M | 0.06M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 63.91M | 73.00M | -3.25M | -4.04M | -1.77M | -1.92M | -2.73M | -3.07M | -1.53M | -1.90M | -2.76M | 3.49M | 7.64M | -0.24M | -2.41M | -1.03M | 17.88M | 19.93M | -0.48M | -0.22M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 1.41M | | -1.48M | | | -0.21M | 0.37M | 0.15M | 0.20M | 0.24M | 0.28M | 0.09M | 0.35M | 0.04M | -0.21M | | | 0.04M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -45.71M | 8.87M | -4.12M | -9.33M | -1.61M | -2.64M | -3.70M | -8.61M | -1.41M | 0.70M | -3.17M | -2.78M | -11.22M | 12.35M | 1.00M | -1.79M | -16.85M | -18.03M | -1.29M | -1.71M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.30M | | | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | -0.00M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.33M | -2.13M | -2.28M | 0.64M | 0.69M | -2.31M | -0.62M | 1.04M | -0.11M | -0.07M | -0.71M | 0.46M | -0.75M | 0.67M | 0.82M | -1.57M | -0.06M | 0.16M | 0.07M | -0.04M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.09M | 77.54M | -21.42M | -8.47M | -16.76M | -10.37M | -15.60M | -10.87M | -14.60M | 1.46M | -4.20M | -2.20M | -7.11M | 2.40M | 0.76M | 3.60M | -6.74M | 3.61M | -1.41M | 2.31M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.44M | -5.00M | -18.83M | 0.22M | -15.80M | -5.42M | -11.28M | -3.24M | -13.08M | 0.84M | -0.32M | -1.65M | -4.70M | -10.64M | -1.06M | 7.02M | -7.96M | 1.17M | -0.25M | 4.12M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.42M | 79.67M | -19.15M | -9.11M | -17.44M | -8.06M | -14.98M | -11.91M | -14.49M | 1.54M | -3.49M | -2.66M | -6.36M | 1.72M | -0.07M | 5.17M | -6.68M | 3.45M | -1.48M | 2.35M |