|
Net Income (Quarter)
|
17.02M | 25.84M | 15.67M | 10.90M | -204.50M | 245.36M | 150.84M | -66.64M | 24.94M | 28.64M | -7.34M | 0.67M | 18.19M | -6.34M | -31.30M | 3.20M |
|
Depreciation and Depletion (Quarter)
|
0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.04M | 0.02M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.06M | 0.19M | 0.31M |
|
Share-based Compensation (Quarter)
|
1.27M | 0.05M | 0.05M | 0.05M | 4.50M | 0.41M | 1.11M | 1.00M | 1.51M | 1.84M | 1.57M | 1.56M | 1.96M | 1.41M | 1.94M | 1.26M |
|
Deferred Taxes (Quarter)
|
| | | | -2.02M | 0.40M | 4.29M | -0.05M | -1.26M | 0.37M | -2.27M | -9.69M | 0.81M | -0.97M | 0.09M | 15.32M |
|
Gains from Investment Securities (Quarter)
|
-3.79M | -3.55M | 2.04M | 0.01M | 0.09M | -3.20M | 0.30M | -1.52M | -0.02M | 3.20M | -3.40M | -1.01M | -0.01M | -1.50M | -9.00M | 0.03M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | 0.09M | -0.00M | 0.00M | 0.10M | -0.02M | 0.06M | 0.01M | 0.00M | -0.01M | 0.07M | 0.05M | 0.17M |
|
Non-cash Items (Quarter)
|
| | | 7.46M | 0.20M | 6.46M | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
10.51M | 28.08M | -18.92M | 14.95M | 23.05M | 27.26M | -4.83M | -17.26M | -17.90M | -1.25M | 7.18M | 27.40M | 1.22M | 1.56M | -23.76M | 1.40M |
|
Amortizatization of Intangibles (Quarter)
|
0.13M | 0.14M | 0.13M | 0.13M | | 0.41M | 0.22M | 0.47M | 0.09M | 0.10M | 0.82M | -0.62M | 0.31M | 0.31M | -0.31M | 0.90M |
|
Amortization of Deferred Charges (Quarter)
|
0.09M | 0.12M | 0.08M | 0.12M | 0.12M | 0.21M | 0.36M | 0.29M | 0.31M | 0.35M | 0.40M | 0.40M | 0.38M | 0.38M | 0.38M | 0.39M |
|
Depreciation & Amortization (CF) (Quarter)
|
0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.04M | 0.02M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.06M | 0.19M | 0.31M |
|
Change in Receivables (Quarter)
|
1.39M | -0.46M | 0.51M | | -0.20M | 0.22M | 0.00M | -0.18M | -0.01M | -0.73M | 2.04M | -1.20M | 0.01M | -0.00M | | 3.08M |
|
Change in Inventory (Quarter)
|
8.42M | 12.07M | 26.48M | -20.30M | -30.06M | -35.58M | 16.81M | 26.59M | -4.87M | -3.13M | -9.81M | -27.76M | -3.19M | 3.32M | 28.04M | 5.05M |
|
Change in Account Payables (Quarter)
|
2.21M | 12.33M | -7.45M | -13.75M | -11.44M | 11.44M | 2.46M | 9.22M | | 0.07M | 0.09M | -21.32M | 1.87M | -1.98M | 4.22M | 1.05M |
|
Change in Accured Expenses (Quarter)
|
-1.08M | 1.75M | 2.77M | -2.44M | -0.31M | -0.39M | 0.19M | 2.69M | 0.01M | 0.81M | 3.29M | 2.86M | -1.40M | 2.80M | 0.86M | 2.58M |
|
Change in Taxes (Quarter)
|
0.05M | 0.01M | -0.06M | | | 0.62M | -6.06M | 5.87M | 0.09M | -4.32M | 0.68M | 0.41M | -2.10M | -0.73M | -0.12M | 2.40M |
|
Other Working Capital Changes (Quarter)
|
-0.13M | -0.66M | 0.40M | 2.81M | -0.20M | 0.64M | -1.06M | -0.32M | -0.26M | 1.15M | -0.65M | -0.26M | -0.82M | 2.80M | -2.93M | 1.27M |
|
Capital Expenditures (Quarter)
|
0.02M | 0.06M | 0.04M | 0.06M | 0.06M | | | 0.10M | 0.03M | | 0.00M | -0.00M | 0.01M | 0.26M | 1.00M | 0.78M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | 1.00 | | 0.07M | | | | | | | 0.11M | 0.05M | | | 0.03M |
|
Acquisitions (Quarter)
|
| | | | | | 2.17M | 22.13M | 12.74M | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | |
|
Cash from Investing Activities (Quarter)
|
-0.07M | -0.05M | -0.04M | -0.06M | 0.01M | 0.03M | -2.14M | -22.20M | -12.75M | 0.02M | 0.02M | 0.13M | 0.06M | -0.24M | -0.98M | -0.74M |
|
Other financing activities (Quarter)
|
0.07M | | -0.07M | | 0.47M | 29.87M | -30.08M | 30.08M | 0.46M | 0.11M | 1.47M | 0.77M | | | 0.17M | |
|
Cash from Financing Activities (Quarter)
|
-25.47M | -25.00M | -1.18M | -22.03M | 75.61M | -45.47M | -4.54M | 14.89M | 2.63M | -2.51M | -6.30M | -27.80M | 1.10M | 8.83M | 13.75M | -2.05M |
|
Dividends Paid - Common (Quarter)
|
25.39M | 33.31M | -7.67M | 3.15M | 17.90M | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
-15.03M | 3.03M | -20.14M | -7.13M | 98.67M | -18.17M | -11.50M | -24.57M | -28.02M | -3.73M | 0.90M | -0.27M | 2.39M | 10.15M | -10.98M | -1.39M |
|
Free Cash Flow (Quarter)
|
10.49M | 28.02M | -18.96M | 14.90M | 22.99M | 27.26M | -4.83M | -17.37M | -17.93M | -1.25M | 7.18M | 27.41M | 1.21M | 1.30M | -24.76M | 0.62M |
|
Net Cash Flow (Quarter)
|
-15.03M | 3.03M | -20.14M | -7.13M | 98.67M | -18.17M | -11.50M | -24.57M | -28.02M | -3.73M | 0.90M | -0.27M | 2.39M | 10.15M | -10.98M | -1.39M |