|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.74M | 16.59M | 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 | -50.03M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.57M | 0.49M | 0.45M | 0.46M | 0.48M | 0.51M | 0.53M | 0.56M | 0.55M | 0.70M | 0.84M | 0.78M | 0.65M | 0.75M | 0.53M | 0.74M | 0.73M | 1.05M | 0.84M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05M | 3.77M | 2.23M | 1.56M | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.64M | -15.74M | | 0.80M | | | | 2.14M | 0.48M | | | -2.52M | 0.56M | | 0.80M | -0.34M | 1.80M | -1.75M | 0.01M | 0.39M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.95M | -3.80M | 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 |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.53M | 0.57M | 0.56M | 0.66M | 0.64M | 0.65M | 0.76M | 0.74M | 0.71M | 0.61M | 0.70M | 0.60M | 0.45M | 0.47M | 0.49M | 0.54M | 0.62M | 0.64M | 0.64M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 0.35M | | | | | | | | 0.24M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.01M | 0.17M | 0.09M | 0.09M |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.11M | 1.90M | 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 |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.26M | 4.88M | 0.78M | -1.72M | 0.49M | 0.18M | -1.87M | 1.30M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.55M | 0.22M | -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 |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.71M | 0.86M | 1.00M | 0.83M | -0.69M | | | | | | | | | | | | | | | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.30M | -1.75M | 2.83M | -10.67M | -3.21M | 2.76M | 2.28M | -0.82M | -0.21M | -9.90M | 10.26M | -12.21M | -3.48M | 5.04M | -0.09M | -1.25M | -4.49M | 6.14M | -0.96M | -0.95M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27M | 1.00M | -3.75M | 5.09M | 0.55M | -0.07M | 0.51M | -0.12M | 0.27M | -2.49M | 2.21M | -4.78M | -1.07M | 1.01M | -1.76M | 0.65M | -0.00M | 0.21M | 2.12M | -0.30M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | 3.25M | 0.83M | -5.22M | 1.36M | 1.53M | 3.29M | -5.65M | 0.52M | -0.19M | -0.07M | 0.66M | 1.42M | 2.60M | 38.20M | 42.96M | 0.96M | 4.63M | -4.31M | 7.30M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.85M | 0.05M | | | | 1.20M | 0.04M | 0.01M | | | | | | | | -0.15M | | | | 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 |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.89M | 15.52M | 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 |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.53M | -6.62M | -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 |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.00M | 0.00M | 0.02M | 0.03M | | | | | | | | | | | | | | |
|
Dividends Paid - Preferred (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.30M | 5.10M | 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 |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.63M | -7.05M | 5.71M | 6.53M | 0.73M | -1.87M | -4.70M | -0.77M | -18.23M | -3.26M | 0.09M | 3.83M | -0.89M | -5.55M | -30.50M | -37.75M | -6.76M | -4.10M | 9.61M | -10.05M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.30M | 5.10M | 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 |