|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.07M | -15.89M | 14.16M | 24.11M | 7.11M | 41.94M | 75.09M | 14.49M | 32.72M | 28.79M | -7.54M | 50.90M | 5.52M | 22.42M | 33.88M | 5.66M | 9.11M | 20.63M | -51.63M | -12.85M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.09M | 0.12M | -0.15M | 0.04M | 0.01M | 0.05M | 0.10M | 0.11M | 0.09M | 0.08M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.10M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.35M | 0.78M | 0.93M | 1.52M | 1.90M | 1.54M | 2.20M | 1.94M | 2.26M | 2.17M | 2.46M | 1.72M | 2.08M | 0.03M | 1.67M | 1.69M | 1.35M | 1.62M | 1.47M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.79M | -0.05M | -1.89M | -0.12M | -0.07M | -1.49M | -4.28M | -2.89M | -1.97M | 4.07M | 0.50M | -7.74M | -1.59M | 16.85M | 26.86M | -1.72M | 31.50M | 37.46M | 24.62M | 3.65M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.00M | 0.01M | 0.79M | | 0.61M | 0.01M | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | -0.40M | | 0.27M | | 0.75M | 0.08M | 0.28M | -0.05M | 0.47M | 0.81M | -0.47M | | -0.34M | 0.27M | 0.68M | 0.01M | -0.96M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.00M | 0.02M | 0.02M | 0.09M | 0.16M | 0.01M | | -0.03M | 0.02M | 205.00 | 907.00 | -72.89M |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.43M | 0.38M | 1.58M | 0.54M | 0.13M | | 2.07M | | | | 2.90M | | | | 2.22M | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.69M | 16.32M | 17.51M | 23.21M | 24.44M | 40.72M | 68.17M | 63.64M | 43.68M | 43.37M | 55.39M | 55.73M | 45.19M | 50.62M | 51.34M | 47.28M | 28.37M | 33.30M | 44.49M | 44.69M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.18M | 0.18M | 0.18M | 0.19M | 0.19M | 0.24M | 0.37M | 0.37M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M | 0.32M | 0.33M | 0.38M | 0.39M | 0.39M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.15M | 0.17M | 0.17M | 0.20M | 0.19M | 1.10M | 1.22M | 1.22M | 1.22M | 1.26M | 1.22M | 1.22M | 1.22M | 1.23M | 1.30M | 1.24M | 1.84M | 0.69M | 0.69M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.11M | 9.28M | 9.31M | 10.47M | 9.78M | 10.75M | 14.32M | 20.89M | 21.27M | 20.79M | 21.99M | 24.56M | 23.79M | 24.70M | 25.66M | 24.55M | 22.62M | 25.57M | 25.23M | 23.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.97M | 0.70M | -1.66M | 4.47M | 10.08M | 4.32M | 6.91M | -4.09M | -3.43M | -5.32M | 14.42M | -6.83M | 5.24M | -2.96M | -5.53M | -0.35M | 0.56M | 1.81M | -4.67M | -2.15M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.60M | -0.44M | -1.48M | -1.78M | 0.59M | -0.17M | -0.19M | -1.15M | -0.58M | -0.75M | 2.08M | -0.40M | 0.33M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.29M | 2.37M | -0.33M | 7.12M | 2.52M | 4.33M | 27.14M | 16.82M | -9.59M | -5.47M | 18.56M | -4.95M | -1.60M | -7.71M | -0.23M | 4.46M | -10.39M | -2.50M | 0.84M | 12.51M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | 1.35M | -0.28M | -0.36M | -0.20M | 2.47M | 0.04M | -1.15M | -0.53M | 1.49M | -1.03M | -0.16M | -0.50M | 1.25M | -0.55M | -0.30M | -0.62M | 1.56M | -0.44M | -0.45M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 4.44M | 1.46M | -5.35M | 0.36M | 49.29M | -49.50M | 1.41M | 0.01M | 0.01M | 0.18M | 152.35M | 0.48M | 74.98M | -75.27M | 2.03M | 31.08M | -30.91M | 70.08M | -70.07M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.00M | | | | | 0.13M | -0.11M | -0.00M | 0.05M | | | 0.28M | | 0.01M | | 0.11M | 0.02M | 0.08M | 0.16M | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 183.36M | -183.36M | 18.51M | | 31.39M | -49.90M | | | | | 70.86M | | 1.71M | 9.29M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.18M | -11.04M | -12.65M | -17.37M | -14.22M | -36.11M | -218.02M | -40.53M | -55.47M | -28.12M | -87.33M | -51.66M | -39.51M | -36.86M | -36.80M | -37.69M | -102.61M | -18.36M | -23.27M | -35.27M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | 48.00 | 18.76M | 0.13M | | | | 0.05M | | | | 0.04M | | | 0.33M | -0.07M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.39M | -4.31M | -5.49M | -5.48M | -10.49M | -4.53M | 148.51M | -20.28M | 9.80M | -15.22M | 30.33M | -3.92M | -4.60M | -13.95M | -15.72M | -7.72M | 73.47M | -16.04M | -20.94M | -8.80M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.88M | 0.97M | -0.62M | 0.36M | -0.27M | 0.08M | -1.33M | 2.82M | -1.99M | 0.02M | -1.61M | 0.16M | 1.08M | -0.20M | -1.18M | 1.87M | -0.77M | -1.10M | 0.29M | 0.62M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.67M | 11.88M | 16.05M | 28.56M | 24.08M | -8.57M | 117.67M | 62.24M | 43.67M | 43.35M | 55.21M | -96.62M | 44.71M | -24.37M | 126.61M | 45.25M | -2.71M | 64.21M | -25.59M | 114.76M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.88M | 0.97M | -0.62M | 0.36M | -0.27M | 0.08M | -1.33M | 2.82M | -1.99M | 0.02M | -1.61M | 0.16M | 1.08M | -0.20M | -1.18M | 1.87M | -0.77M | -1.10M | 0.29M | 0.62M |