|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.25M | 5.82M | -3.03M | -0.33M | -2.39M | -3.17M | -7.51M | -5.86M | -2.17M | 3.29M | -3.42M | -1.97M | 1.62M | -1.34M | 0.20M | -2.13M | -0.65M | -50.02M | -0.84M | -0.73M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.69M | 0.38M | 0.00M | | 1.60M | 0.56M | 0.55M | 0.70M | 0.84M | 0.78M | -0.18M | 0.51M | 0.03M | 0.74M | -0.69M | 2.48M | 0.84M | 0.20M | 1.04M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | 1.56M | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.90M | 0.90M | 1.50M | 0.80M | | | | | | | | | | | | | | | | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.54M | 1.31M | 2.09M | -0.34M | -1.41M | -6.41M | -17.70M | -3.45M | 0.01M | 4.49M | 0.53M | -2.95M | 7.69M | 5.21M | -5.80M | 0.53M | 5.30M | -2.76M | 0.06M | -2.72M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 1.09M | 0.66M | -0.66M | | 2.71M | 0.74M | -0.49M | 1.82M | 0.70M | 0.60M | 0.45M | -0.60M | 1.55M | 0.54M | -0.37M | 0.09M | 0.09M | 0.10M | 0.70M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.15M | 1.78M | 1.51M | 1.59M | 1.67M | 1.65M | 2.14M | 2.43M | 2.71M | 3.27M | 1.72M | 1.66M | 2.72M | 2.50M | 2.18M | 2.48M | 3.76M | 3.32M | 2.57M | 3.84M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.26M | 4.88M | 0.78M | -1.72M | 0.49M | 0.18M | -1.87M | 1.30M | 0.97M | 4.08M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.33M | 2.26M | 2.36M | 1.72M | 3.14M | 2.46M | 2.31M | 2.63M | -4.13M | 1.76M | 1.24M | 0.25M | -3.98M | 0.85M | 2.34M | -0.76M | -4.49M | -0.34M | 3.33M | -0.64M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | 0.83M | -0.69M | | | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.02M | -4.79M | -1.23M | -1.28M | 4.34M | -2.74M | -14.03M | 3.91M | 10.26M | -12.21M | 1.19M | 0.37M | -4.17M | 3.75M | -4.49M | -1.22M | 6.40M | -7.38M | 1.73M | -0.50M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.71M | 3.33M | 2.68M | -1.90M | 0.67M | 0.08M | -3.36M | 3.76M | -0.54M | -4.64M | -0.59M | -0.44M | -0.22M | 0.09M | 0.11M | 2.74M | -0.53M | -0.30M | -0.78M | -0.76M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.56M | -3.83M | -3.12M | 6.00M | -5.03M | 2.67M | 3.54M | -0.66M | 0.76M | -2.73M | 0.56M | 0.53M | 7.11M | 76.97M | 3.71M | 1.88M | 2.20M | -3.67M | 0.11M | 1.46M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.20M | 0.04M | 0.01M | | | | | | | | | | | | 0.69M | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.23M | | | | | | | | | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.01M | 2.30M | | 0.32M | 0.64M | 0.46M | 0.41M | 0.11M | | | 0.13M | | 0.15M | | 0.08M | 0.01M | 0.08M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18.54M | 5.44M | -0.44M | 1.74M | -3.27M | -2.64M | -2.90M | -7.58M | -6.82M | -11.23M | -9.65M | -19.20M | -13.25M | -42.97M | -3.60M | -1.93M | -2.32M | -0.31M | -0.75M | -1.27M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | -0.11M | -0.63M | -0.40M | -0.32M | -0.34M | 23.26M | -0.47M | 0.55M | -0.43M | -1.01M | 15.33M | 25.74M | 2.62M | 1.97M | 2.03M | -2.92M | 2.62M | 1.51M | 0.28M |
|
Net Shares Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.22M | -15.22M | | 1.00M | | 0.80M | 25.86M | -25.86M | | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.02M | 0.03M | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.80M | 6.64M | 1.03M | 1.01M | -5.00M | -9.39M | 2.66M | -11.51M | -6.26M | -7.17M | -10.13M | -6.82M | 20.18M | -35.15M | -7.43M | 0.62M | 0.07M | -0.45M | 0.82M | -3.71M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.10M | 5.14M | 5.21M | -6.34M | 3.62M | -9.08M | -21.25M | -2.79M | -0.75M | 7.22M | -0.03M | -3.48M | 0.58M | -71.76M | -9.51M | -1.35M | 3.10M | 0.91M | -0.05M | -4.18M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.80M | 6.64M | 1.03M | 1.01M | -5.00M | -9.39M | 2.66M | -11.51M | -6.26M | -7.17M | -10.13M | -6.82M | 20.18M | -35.15M | -7.43M | 0.62M | 0.07M | -0.45M | 0.82M | -3.71M |