|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.18M | -0.81M | 0.17M | -3.08M | 73.21M | -0.36M | 1.99M | 33.04M | -0.81M | -0.92M | -2.85M | -0.39M | 72.26M | 10.32M | 1.80M | 1.34M | 45.76M | -0.37M | 35.47M | -6.37M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 0.25M | 0.47M | 0.24M | 0.34M | 0.37M | 0.40M | 0.33M | 0.71M | 0.41M | 0.72M | 0.46M | 0.51M | 1.13M | 0.93M | 0.81M | 0.76M | 0.90M | 1.23M | 0.77M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.71M | -0.03M | -0.16M | -0.22M | 0.50M | -1.61M | 1.00M | -1.14M | -2.07M | -0.48M | -0.86M | -0.31M | -3.15M | 0.04M | -0.60M | -0.49M | 1.35M | -0.28M | 7.17M | 2.41M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | | | | 0.16M | | | | 0.19M | | | | 0.22M | | | | 0.43M | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | 0.00M | 0.00M | 0.03M | | 0.00M | 0.00M | 0.00M | -0.02M | | 0.21M | | | 0.16M | 0.03M | -0.08M | -0.74M | 0.03M | 0.03M | 0.07M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | -0.08M | 0.07M | 0.14M | 0.02M | 0.01M | 0.03M | | 0.52M | 0.04M | 0.02M | | | | | | | -0.43M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | | | 243.00M | | | | 289.36M | | | | 0.19M | | | | 1.40M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.95M | -4.81M | -1.43M | 1.63M | 16.10M | 56.71M | -2.21M | -4.78M | -8.11M | 24.45M | -3.58M | -5.10M | 79.03M | -6.12M | 5.95M | -7.38M | 56.31M | 7.06M | 63.08M | -9.81M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.10M | 0.16M | 0.13M | 0.11M | 0.10M | 0.16M | 0.13M | 0.13M | 0.10M | 0.20M | 0.10M | 0.14M | 0.10M | 0.18M | 0.13M | 0.09M | 0.10M | 0.20M | 0.10M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -37.06M | 0.66M | 3.20M | -3.38M | 79.83M | -78.31M | 14.26M | 35.33M | -9.52M | -33.09M | -6.29M | 2.02M | 13.08M | -3.00M | -9.17M | 3.13M | 9.08M | -13.98M | -0.70M | -4.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.52M | 0.14M | -0.18M | 9.99M | -10.09M | -3.10M | 0.18M | 14.84M | 8.04M | 3.30M | 8.44M | 14.50M | -0.72M | -1.51M | -7.52M | 6.36M | -12.67M | 9.50M | -22.97M | 12.39M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.59M | -3.33M | 1.40M | 11.02M | -7.62M | -1.88M | 3.46M | -0.67M | 0.62M | -3.07M | 1.93M | 1.52M | 1.62M | -3.47M | -0.96M | 0.77M | -2.08M | 10.41M | -9.64M | 6.35M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.89M | 0.02M | 19.16M | -18.40M | -0.17M | 8.49M | -7.81M | 0.03M | -1.32M | 0.04M | 21.64M | -18.99M | -2.62M | 0.05M | 7.89M | -8.01M | 4.17M | -4.08M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.04M | -0.42M | -0.20M | 0.93M | -0.31M | -2.97M | 6.24M | 3.09M | 0.98M | 1.43M | -0.32M | 9.13M | | -0.24M | -6.82M | | -3.40M | | -0.09M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | 0.03M | | | | | | 0.02M | | | | 0.00M | 0.02M | 0.02M | | 0.02M | 0.29M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | | -0.03M | | | | | | -0.02M | | | | -0.00M | -0.02M | -0.02M | -0.02M | -1.00 | -0.29M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.00 | 0.01M | | 0.16M | | 0.01M | | | | | 0.21M | | | | | 0.28M | 0.16M | 0.17M | 0.03M | 0.24M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.72M | -6.54M | -6.60M | -7.30M | -5.76M | -6.59M | -36.52M | | -2.85M | -7.56M | -35.87M | | | -0.16M | -42.87M | -0.27M | -0.16M | -0.17M | -42.89M | -0.40M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | | | 43.00M | -0.33M | -0.01M | | | 43.00M | 43.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.23M | -11.36M | -8.04M | -5.67M | 10.32M | 50.12M | -38.73M | -4.78M | -10.96M | 16.89M | -39.47M | -5.10M | 79.03M | -6.28M | -36.92M | -7.68M | 56.13M | 6.87M | 20.19M | -10.51M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 45.95M | -4.82M | -1.44M | 1.63M | 16.08M | 56.71M | -2.21M | -4.78M | -8.11M | 24.45M | -3.60M | -5.10M | 79.03M | -6.12M | 5.95M | -7.41M | 56.29M | 7.06M | 63.06M | -10.10M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.23M | -11.36M | -8.04M | -5.67M | 10.32M | 50.12M | -38.73M | -4.78M | -10.96M | 16.89M | -39.47M | -5.10M | 79.03M | -6.28M | -36.92M | -7.68M | 56.13M | 6.87M | 20.19M | -10.51M |