|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 1.40M | -1.97M | -3.02M | -3.12M | -8.01M | -13.44M | -19.09M | -30.99M | -22.77M | -54.85M | -26.51M | -18.60M | -22.32M | -41.62M | -15.17M | -15.66M | -23.06M | -52.55M | -18.10M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.21M | 4.76M | 5.26M | 6.04M | 6.74M | 7.29M | 8.12M | 8.59M | 8.91M | 9.28M | 9.66M | 9.99M | 10.17M | 9.53M | 10.64M | | | | | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.21M | 1.13M | 1.24M | 1.39M | 1.44M | 1.57M | 3.20M | 2.25M | 2.05M | 2.31M | 1.53M | 1.87M | 1.70M | 1.81M | 1.64M | 1.50M | 1.39M | 1.39M | 1.40M | 1.09M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.66M | -0.49M | 0.04M | -0.69M | -1.05M | -1.66M | -3.58M | -2.71M | -3.41M | -3.26M | -3.66M | 0.39M | 0.09M | -0.13M | 1.09M | -0.19M | -0.23M | 0.25M | -0.12M | 0.04M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.99M | 0.03M | -5.62M | 0.88M | 1.07M | 1.05M | -0.40M | 0.50M | 1.13M | 1.37M | 1.59M | 16.49M | 6.97M | 2.45M | 2.38M | 4.94M | 2.09M | 4.71M | -4.51M | 4.01M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.24M | -0.10M | 0.03M | | | -0.03M | 1.94M | 0.07M | 0.28M | 0.14M | 0.05M | | 0.85M | 18.26M | 0.20M | | 10.90M | 0.03M | 0.28M |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.20M | 10.30M | 0.42M | 8.30M | 1.20M | 13.80M | 0.52M | 0.52M | | | 3.16M | 0.61M | 0.01M | | 4.46M | | 7.07M | 7.43M | 13.44M | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.52M | 1.49M | 10.54M | 5.41M | 12.58M | -1.01M | 2.90M | -5.25M | -1.59M | -6.94M | 9.00M | -5.68M | -4.71M | -4.56M | -4.79M | -11.25M | 6.57M | 1.53M | -2.61M | 3.52M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | 2.29M | 9.72M | 0.10M | 0.05M | 2.84M | 0.05M | 2.87M | 2.61M | 2.62M | -8.10M | 1.68M | 1.20M | 1.21M | 1.21M | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | -0.19M | -0.92M | 0.12M | -0.24M | -0.14M | 1.29M | 0.24M | 0.89M | -0.26M | 1.06M | 1.07M | 1.07M | 1.16M | 1.18M | 1.17M | 1.17M | 1.17M | -3.41M | 1.15M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.11M | 4.64M | 5.35M | 6.04M | 6.74M | 7.29M | 8.12M | 8.59M | 8.91M | 9.28M | 9.66M | 9.99M | 10.17M | 9.53M | 10.64M | | | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.06M | 0.01M | -0.87M | 1.81M | -2.87M | 1.19M | 3.69M | 5.77M | -0.66M | 0.68M | -1.98M | -2.52M | -1.72M | 0.93M | 1.99M | 3.24M | 0.10M | 3.76M | -3.49M | 3.30M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.52M | 0.28M | -0.45M | 0.28M | 1.24M | 1.09M | 1.40M | -0.74M | 1.26M | -0.01M | -0.86M | -0.69M | -0.55M | -0.73M | -0.84M | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.27M | 1.78M | 2.27M | 3.89M | 0.79M | -0.20M | -0.16M | -4.94M | -0.33M | 4.94M | 0.32M | -1.84M | -2.62M | 4.00M | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.98M | -1.83M | 2.92M | 1.11M | 1.33M | -0.49M | 5.46M | -0.93M | 5.22M | -4.00M | 3.43M | -4.34M | -2.03M | -3.37M | 8.18M | -10.62M | 6.77M | -3.69M | 2.88M | -1.60M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.35M | -0.53M | -1.11M | -0.48M | -1.09M | -0.86M | -0.93M | -0.52M | 1.37M | -1.45M | 0.59M | -0.37M | 0.99M | -1.38M | 0.75M | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.54M | -2.87M | -4.24M | 0.00M | 0.01M | -1.92M | -1.25M | 6.30M | -0.47M | 0.02M | 0.56M | 0.16M | 0.17M | -0.81M | 0.99M | -1.00M | 0.14M | 0.17M | -1.86M | 0.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.66M | 1.77M | 23.08M | 1.91M | 12.10M | -51.67M | 135.04M | 1.58M | 2.64M | 22.57M | 14.58M | 14.32M | 15.96M | 14.52M | 11.67M | 1.44M | 3.47M | 1.86M | -10.53M | 5.53M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.97M | 10.67M | 7.39M | 0.45M | 0.58M |
|
Change in Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.01M | 0.55M | 0.10M | 0.02M | | 0.67M | 0.17M | 0.22M | 0.03M | 0.11M | 0.10M | 0.00M | 0.48M | -0.00M | | 0.21M | -0.01M | | 0.88M |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.50M | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.74M | -14.49M | -49.65M | -23.15M | -30.31M | -46.68M | -37.36M | -31.91M | -23.38M | -22.60M | -14.69M | -14.42M | -15.96M | -14.99M | -11.12M | -4.47M | 6.99M | 3.54M | -3.90M | -5.83M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.18M | 0.09M | 0.40M | -0.67M | 0.30M | 0.01M | 1.24M | 0.16M | | 0.02M | 0.03M | -0.02M | 1.57M | | 1.44M | 5.56M | 1.11M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.17M | 11.28M | 42.68M | 14.84M | 18.04M | 71.68M | 27.45M | 25.44M | 172.78M | -7.64M | -11.75M | -5.50M | -6.52M | 58.45M | -1.93M | -2.50M | 0.03M | -2.92M | | |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.05M | -1.72M | 3.57M | -2.90M | 0.31M | 24.00M | -7.01M | -11.72M | 147.82M | -37.18M | -17.44M | -25.59M | -27.19M | 38.89M | -17.85M | -18.22M | 13.59M | 2.15M | -6.51M | -2.31M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.14M | -0.28M | -12.54M | 3.50M | 0.47M | 50.66M | -132.14M | -6.83M | -4.22M | -29.51M | -5.58M | -20.00M | -20.66M | -19.08M | -16.46M | -12.69M | 3.10M | -0.33M | 7.92M | -2.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.05M | -1.72M | 3.57M | -2.90M | 0.31M | 24.00M | -7.01M | -11.72M | 147.82M | -37.18M | -17.44M | -25.59M | -27.19M | 38.89M | -17.85M | -18.22M | 13.59M | 2.15M | -6.51M | -2.31M |