|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.89M | 8.20M | -1.70M | 3.77M | 3.87M | 1.22M | -4.37M | 0.59M | -8.49M | -3.25M | 18.67M | -1.73M | 0.52M | 1.65M | -1.18M | -0.12M | 8.73M | -1.96M | -0.03M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77M | 1.87M | 2.09M | 2.12M | 1.62M | 1.75M | 1.47M | 1.55M | 1.53M | 1.52M | 1.53M | 1.09M | 0.98M | 0.96M | 0.96M | 0.98M | 0.88M | 0.86M | 0.85M | 0.86M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.24M | 0.10M | 0.13M | 0.31M | 0.51M | 0.40M | 0.32M | 0.09M | 0.30M | 0.32M | 0.20M | 0.16M | 0.23M | 0.17M | 0.12M | 0.10M | 0.29M | 0.79M | 0.16M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.54M | -1.46M | 0.43M | -1.07M | -0.58M | -4.34M | 0.35M | -5.87M | -2.35M | 0.94M | -0.58M | -0.81M | 8.03M | -4.83M | | -0.09M | 0.06M | 0.05M | 0.11M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.88M | 15.52M | 0.98M | 6.94M | 9.61M | -1.09M | -0.32M | 2.00M | 3.26M | 8.77M | 1.00M | 5.85M | -0.06M | -0.03M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.04M | 0.16M | 1.62M | 0.10M | -0.11M | | 3.61M | 0.82M | -0.67M | -0.33M | 1.05M | 0.07M | 0.07M | 0.07M | -0.51M | 0.07M | 0.07M | 0.07M | -0.22M | 0.08M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | 0.24M | | | -0.13M | -0.06M | 1.40M | 0.29M | -0.51M | 0.28M | | | 0.05M | -0.38M | 1.62M | | | 0.01M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.76M | 11.19M | 2.87M | 0.39M | 0.29M | 4.98M | -10.93M | 13.39M | 4.68M | 3.46M | -14.88M | 0.58M | 0.17M | 0.17M | 13.76M | -0.70M | -1.40M | 1.31M | 0.27M | -5.43M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.40M | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.68M | 0.68M | 0.76M | 0.72M | 0.62M | 1.10M | -0.54M | 0.38M | 0.38M | 0.38M | 0.37M | 0.37M | -0.02M | 0.17M | 0.17M | 0.15M | 0.15M | 0.15M | 0.14M | 0.12M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.15M | 0.04M | 0.04M | 0.05M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.77M | 1.87M | 2.09M | 2.12M | 1.62M | 1.75M | 1.47M | 1.55M | 1.53M | 1.52M | 1.53M | 1.09M | 0.98M | 0.96M | 0.96M | 0.98M | 0.88M | 0.86M | 0.85M | 0.86M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.35M | 2.99M | 0.66M | 17.93M | -7.76M | -3.96M | -5.95M | 1.07M | -3.36M | -1.47M | -3.02M | 1.96M | -2.98M | 1.26M | -3.01M | 1.07M | 3.84M | 0.30M | -2.63M | 2.52M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.62M | 10.06M | 3.33M | 9.30M | 18.44M | 2.51M | -16.57M | -9.49M | -6.59M | 10.21M | -9.68M | -3.83M | 1.49M | -1.35M | -1.35M | 1.09M | -0.15M | 0.51M | 1.56M | -1.31M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.78M | -5.57M | 10.83M | 11.95M | 2.53M | -4.32M | -16.42M | 6.83M | -2.05M | 4.09M | -7.22M | 1.19M | -1.28M | -2.53M | -0.62M | 0.16M | -1.87M | 0.18M | -0.03M | -1.19M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.94M | 1.90M | -1.77M | -0.96M | -1.02M | 0.47M | -0.62M | 1.63M | -2.03M | 0.18M | -0.18M | -0.12M | 1.12M | 0.81M | -1.77M | 1.95M | -0.56M | 0.35M | -0.27M | -2.60M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 2.09M | 2.41M | 2.16M | -2.05M | 0.45M | -8.48M | -2.58M | 1.83M | -0.03M | 3.90M | 0.08M | 0.55M | 0.04M | 0.82M | -0.05M | 0.07M | -0.14M | -0.03M | 0.14M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.87M | -1.39M | 0.03M | 0.73M | -0.24M | -0.30M | -0.30M | 0.55M | -0.61M | -0.16M | 0.08M | 0.74M | -0.11M | -0.55M | 0.34M | 1.60M | -0.42M | -1.00M | -0.12M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | 0.76M | 0.74M | | 1.98M | 0.89M | -2.12M | 0.59M | -0.01M | 1.84M | -1.76M | 0.58M | -0.41M | -0.07M | 0.16M | 0.32M | 0.15M | 0.62M | -0.88M | 0.42M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.04M | 0.35M | 0.01M | | | 0.09M | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | -1.09M | -0.24M | -0.15M | -0.00M | 53.78M | -0.07M | -0.24M | 2.56M | -0.23M | -0.25M | 54.68M | -1.90M | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.20M | 0.72M | -32.95M | -1.11M | -1.21M | -1.14M | 0.17M | -0.59M | -0.65M | -1.57M | -0.08M | -0.24M | -0.53M | 0.03M | 1.64M | -0.57M | 0.10M | -0.62M | 52.06M | -0.42M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | -3.06M | -0.60M | -0.80M | 0.32M | | | | | | | -0.00M | -0.00M | 0.00M | -0.01M | -0.01M | -0.01M | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.20M | -11.50M | 30.93M | -0.06M | -1.59M | 3.44M | -2.97M | -13.59M | -3.58M | -2.26M | -53.74M | -0.51M | 0.60M | -0.76M | -0.64M | -0.57M | -6.91M | -1.23M | -0.24M | -3.94M |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.41M | 0.85M | -0.78M | -1.00M | 0.29M | 0.91M | -1.02M | 0.30M | 0.01M | 1.12M | -0.55M | 2.30M | 4.95M | 7.56M | -1.84M | 46.21M | -2.44M | -0.44M | -9.79M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.01M | 10.43M | 2.13M | 0.39M | -1.69M | 4.09M | -8.81M | 12.80M | 4.69M | 1.62M | -13.12M | 0.00M | 0.58M | 0.24M | 13.60M | -1.02M | -1.54M | 0.69M | 1.14M | -5.85M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.36M | 0.41M | 0.85M | -0.78M | -2.51M | 7.29M | -13.74M | -0.78M | 0.45M | -0.38M | -68.70M | -0.16M | 0.23M | -0.56M | 14.76M | -1.84M | -8.20M | -0.54M | 52.09M | -9.79M |